NOVA LTD.
(Registrant) By: /s/ Dror David ————————————— Dror David
Chief Financial Officer |
• |
Record quarterly revenue of $121.5 million, up 59% year over year
|
• |
GAAP net income of $22.2 million, or $0.73 per diluted share, up 55% year over year
on a per-share basis |
• |
Non-GAAP net income of $32.8 million, or $1.08 per diluted share, up 96% year over year
on a per-share basis |
• |
Revenues recognized from multiple customers for Nova METRION®, a newly launched materials metrology solution
|
• |
VERAFLEX® IV selection with multiple orders by a leading global semiconductor manufacturer
|
• |
Record software revenues, led by Nova’s advanced Nova FIT machine learning solution
|
• |
Record annual revenue of $416.1 million, up 54% year over year
|
• |
GAAP net income of $93.1 million, or $3.12 per diluted share, up 89% year over year
on a per-share basis |
• |
Non-GAAP net income of $114.7 million, or $3.85 per diluted share, up 87% year over year
on a per-share basis |
Q4 2021
|
Q3 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
|
Revenues
|
$121,521
|
$112,713
|
$76,303
|
$416,113
|
$269,396
|
Net Income
|
$22,226
|
$30,335
|
$13,657
|
$93,101
|
$47,907
|
Earnings per Diluted Share
|
$0.73
|
$1.02
|
$0.47
|
$3.12
|
$1.65
|
Q4 2021
|
Q3 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
|
Net Income
|
$32,752
|
$34,546
|
$15,872
|
$114,669
|
$59,638
|
Earnings per Diluted Share
|
$1.08
|
$1.16
|
$0.55
|
$3.85
|
$2.06
|
• |
$122 million to $132 million in revenue
|
• |
$0.78 to $0.96 in diluted GAAP EPS
|
• |
$0.96 to $1.14 in diluted non-GAAP EPS
|
As of December 31,
|
||||||||
|
2021
|
2020
|
||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
126,698
|
232,304
|
||||||
Short-term interest-bearing bank deposits
|
221,897
|
191,567
|
||||||
Marketable securities
|
61,568
|
-
|
||||||
Trade accounts receivable, net
|
68,446
|
63,314
|
||||||
Inventories
|
78,665
|
61,734
|
||||||
Other current assets
|
9,242
|
9,782
|
||||||
Total current assets
|
566,516
|
558,701
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
137,415
|
-
|
||||||
Interest-bearing bank deposits
|
3,672
|
2,547
|
||||||
Restricted interest-bearing bank deposits
|
1,600
|
1,476
|
||||||
Deferred tax assets
|
6,161
|
2,869
|
||||||
Severance pay funds
|
1,327
|
1,281
|
||||||
Operating lease right-of-use assets
|
30,627
|
29,109
|
||||||
Property and equipment, net
|
34,460
|
34,168
|
||||||
Intangible assets, net
|
2,601
|
5,059
|
||||||
Goodwill
|
20,114
|
20,114
|
||||||
Other long-term assets
|
661
|
462
|
||||||
Total non-current assets
|
238,638
|
97,085
|
||||||
Total assets
|
805,154
|
655,786
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
183,037
|
-
|
||||||
Trade accounts payable
|
36,218
|
24,096
|
||||||
Deferred revenues
|
15,338
|
4,717
|
||||||
Operating lease current liabilities
|
4,452
|
3,703
|
||||||
Other current liabilities
|
48,885
|
28,418
|
||||||
Total current liabilities
|
287,930
|
60,934
|
||||||
Non-current liabilities
|
||||||||
Convertible senior notes, net
|
-
|
178,808
|
||||||
Accrued severance pay
|
3,686
|
3,719
|
||||||
Operating lease long-term liabilities
|
33,450
|
31,905
|
||||||
Other long-term liabilities
|
6,334
|
8,882
|
||||||
Total non-current liabilities
|
43,470
|
223,314
|
||||||
Shareholders' equity
|
473,754
|
371,538
|
||||||
Total liabilities and shareholders' equity
|
805,154
|
655,786
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
99,898
|
61,741
|
337,026
|
209,320
|
||||||||||||
Services
|
21,623
|
14,562
|
79,087
|
60,076
|
||||||||||||
Total revenues
|
121,521
|
76,303
|
416,113
|
269,396
|
||||||||||||
Cost of revenues
|
53,272
|
33,980
|
178,752
|
116,473
|
||||||||||||
Gross profit
|
68,249
|
42,323
|
237,361
|
152,923
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
20,140
|
15,753
|
65,857
|
53,015
|
||||||||||||
Sales and marketing
|
11,219
|
8,089
|
39,336
|
29,321
|
||||||||||||
General and administrative
|
6,262
|
1,009
|
17,324
|
12,514
|
||||||||||||
Amortization of intangible assets
|
735
|
626
|
2,458
|
2,503
|
||||||||||||
Total operating expenses
|
38,356
|
25,477
|
124,975
|
97,353
|
||||||||||||
Operating income
|
29,893
|
16,846
|
112,386
|
55,570
|
||||||||||||
Financing income (expense), net
|
(1,518
|
)
|
(1,335
|
)
|
(3,133
|
)
|
926
|
|||||||||
Income before taxes on income
|
28,375
|
15,511
|
109,253
|
56,496
|
||||||||||||
Income tax expenses
|
6,149
|
1,854
|
16,152
|
8,589
|
||||||||||||
Net income for the period
|
22,226
|
13,657
|
93,101
|
47,907
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
0.78
|
0.49
|
3.28
|
1.71
|
||||||||||||
Diluted
|
0.73
|
0.47
|
3.12
|
1.65
|
||||||||||||
Shares used in calculation of earnings per share
(in thousands): |
||||||||||||||||
Basic
|
28,539
|
28,146
|
28,372
|
28,097
|
||||||||||||
Diluted
|
30,285
|
28,999
|
29,816
|
28,950
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
22,226
|
13,657
|
93,101
|
47,907
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
1,681
|
1,572
|
6,475
|
5,875
|
||||||||||||
Amortization of intangible assets
|
735
|
626
|
2,458
|
2,503
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
855
|
-
|
1,708
|
-
|
||||||||||||
Amortization of debt discount and issuance costs
|
1,075
|
868
|
4,229
|
868
|
||||||||||||
Share-based compensation
|
3,496
|
2,231
|
10,488
|
6,949
|
||||||||||||
Net effect of exchange rate fluctuation
|
(694
|
)
|
(1,187
|
)
|
(745
|
)
|
(1,584
|
)
|
||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivables, net
|
(3,816
|
)
|
(22,217
|
)
|
(5,132
|
)
|
(11,711
|
)
|
||||||||
Inventories
|
(5,964
|
)
|
(1,219
|
)
|
(18,457
|
)
|
(16,271
|
)
|
||||||||
Other current and long-term assets
|
1,076
|
1,655
|
192
|
6,878
|
||||||||||||
Deferred tax assets, net
|
(741
|
)
|
535
|
(2,989
|
)
|
(193
|
)
|
|||||||||
Operating lease right-of-use assets
|
489
|
395
|
1,680
|
1,351
|
||||||||||||
Trade accounts payables
|
6,799
|
1,228
|
11,697
|
3,255
|
||||||||||||
Deferred revenues
|
(16,572
|
)
|
926
|
10,621
|
2,461
|
|||||||||||
Operating lease liabilities
|
164
|
1,346
|
(904
|
)
|
91
|
|||||||||||
Other current and long-term liabilities
|
9,587
|
5,898
|
17,919
|
11,520
|
||||||||||||
Accrued severance pay, net
|
(133
|
)
|
162
|
(79
|
)
|
354
|
||||||||||
Net cash provided by operating activities
|
20,263
|
6,476
|
132,262
|
60,253
|
||||||||||||
Cash flows from investment activities:
|
||||||||||||||||
Change in short-term and long-term interest-bearing bank deposits
|
37,223
|
10,125
|
(31,456
|
)
|
(36,016
|
)
|
||||||||||
Investment in marketable securities
|
(6,364
|
)
|
-
|
(215,091
|
)
|
-
|
||||||||||
Proceed from maturities of marketable securities
|
5,141
|
-
|
12,862
|
-
|
||||||||||||
Purchase of property and equipment
|
(2,250
|
)
|
(1,570
|
)
|
(4,816
|
)
|
(6,443
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
33,750
|
8,555
|
(238,501
|
)
|
(42,459
|
)
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from the issuance of convertible senior notes, net of issuance costs
|
-
|
193,588
|
-
|
193,588
|
||||||||||||
Purchases of treasury shares
|
-
|
(10,000
|
)
|
-
|
(12,549
|
)
|
||||||||||
Proceeds from exercise of options
|
-
|
-
|
11
|
367
|
||||||||||||
Net cash provided by financing activities
|
-
|
183,588
|
11
|
181,406
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
558
|
972
|
622
|
1,356
|
||||||||||||
Increase (decrease) in cash and cash equivalents
|
54,571
|
199,591
|
(105,606
|
)
|
200,556
|
|||||||||||
Cash and cash equivalents - beginning of period
|
72,127
|
32,713
|
232,304
|
31,748
|
||||||||||||
Cash and cash equivalents - end of period
|
126,698
|
232,304
|
126,698
|
232,304
|
Three months ended
|
||||||||||||
December 31,
2021 |
September 30,
2021 |
December 31,
2020 |
||||||||||
GAAP gross profit
|
68,249
|
65,238
|
42,323
|
|||||||||
Stock-based compensation*
|
803
|
557
|
415
|
|||||||||
Non-GAAP gross profit
|
69,052
|
65,795
|
42,738
|
|||||||||
GAAP gross margin as a percentage of revenues
|
56
|
%
|
58
|
%
|
55
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
57
|
%
|
58
|
%
|
56
|
%
|
||||||
GAAP operating income
|
29,893
|
35,526
|
16,846
|
|||||||||
Stock-based compensation*
|
3,496
|
2,642
|
2,231
|
|||||||||
Acquisition related expenses
|
999
|
-
|
-
|
|||||||||
Amortization of acquired intangible assets
|
735
|
574
|
626
|
|||||||||
Income related to a transaction made by a financial institution without Company authorization
|
-
|
-
|
(2,850
|
)
|
||||||||
Non-GAAP operating income
|
35,123
|
38,742
|
16,853
|
|||||||||
GAAP operating margin as a percentage of revenues
|
25
|
%
|
32
|
%
|
22
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
29
|
%
|
34
|
%
|
22
|
%
|
||||||
GAAP net income
|
22,226
|
30,335
|
13,657
|
|||||||||
Stock-based compensation*
|
3,496
|
2,642
|
2,231
|
|||||||||
Acquisition related expenses
|
999
|
-
|
-
|
|||||||||
Amortization of acquired intangible assets
|
735
|
574
|
626
|
|||||||||
Amortization of debt discount and issuance costs
|
1,075
|
1,069
|
868
|
|||||||||
Income related to a transaction made by a financial institution without Company authorization
|
-
|
-
|
(2,850
|
)
|
||||||||
Revaluation of operating lease liabilities
|
907
|
217
|
1,364
|
|||||||||
Tax effect of non-GAAP adjustments
|
(402
|
)
|
(291
|
)
|
(24
|
)
|
||||||
Taxes attributed to one-time elective tax settlement
|
3,716
|
-
|
-
|
|||||||||
Non-GAAP net income
|
32,752
|
34,546
|
15,872
|
|||||||||
GAAP basic earnings per share
|
0.78
|
1.07
|
0.49
|
|||||||||
Non-GAAP basic earnings per share
|
1.15
|
1.22
|
0.56
|
|||||||||
GAAP diluted earnings per share
|
0.73
|
1.02
|
0.47
|
|||||||||
Non-GAAP diluted earnings per share
|
1.08
|
1.16
|
0.55
|
|||||||||
Shares used for calculation of earnings per share
(in thousands): |
||||||||||||
Basic
|
28,539
|
28,429
|
28,146
|
|||||||||
Diluted
|
30,285
|
29,858
|
28,999
|
Year ended December 31,
|
||||||||
2021
|
2020
|
|||||||
GAAP gross profit
|
237,361
|
152,923
|
||||||
Stock-based compensation*
|
2,160
|
1,364
|
||||||
Non-GAAP gross profit
|
239,521
|
154,287
|
||||||
GAAP gross margin as a percentage of revenues
|
57
|
%
|
57
|
%
|
||||
Non-GAAP gross margin as a percentage of revenues
|
58
|
%
|
57
|
%
|
||||
GAAP operating income
|
112,386
|
55,570
|
||||||
Stock-based compensation*
|
10,488
|
6,949
|
||||||
Acquisition related expenses
|
999
|
-
|
||||||
Amortization of acquired intangible assets
|
2,458
|
2,503
|
||||||
Expense related to a transaction made by a financial institution without Company authorization
|
-
|
150
|
||||||
Non-GAAP operating income
|
126,331
|
65,172
|
||||||
GAAP operating margin as a percentage of revenues
|
27
|
%
|
21
|
%
|
||||
Non-GAAP operating margin as a percentage of revenues
|
30
|
%
|
24
|
%
|
||||
GAAP net income
|
93,101
|
47,907
|
||||||
Stock-based compensation*
|
10,488
|
6,949
|
||||||
Acquisition related expenses
|
999
|
-
|
||||||
Amortization of acquired intangible assets
|
2,458
|
2,503
|
||||||
Amortization of debt discount and issuance costs
|
4,229
|
868
|
||||||
Expense related to a transaction made by a financial institution without Company authorization
|
-
|
150
|
||||||
Revaluation of operating lease liabilities
|
818
|
2,053
|
||||||
Tax effect of non-GAAP adjustments
|
(1,140
|
)
|
(792
|
)
|
||||
Taxes attributed to one-time elective tax settlement
|
3,716
|
-
|
||||||
Non-GAAP net income
|
114,669
|
59,638
|
||||||
GAAP basic earnings per share
|
3.28
|
1.71
|
||||||
Non-GAAP basic earnings per share
|
4.04
|
2.12
|
||||||
GAAP diluted earnings per share
|
3.12
|
1.65
|
||||||
Non-GAAP diluted earnings per share
|
3.85
|
2.06
|
||||||
Shares used for calculation of earnings per share
(in thousands): |
||||||||
Basic
|
28,372
|
28,097
|
||||||
Diluted
|
29,816
|
28,950
|
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
0.78
|
0.96
|
||||||
Estimated non-GAAP items:
|
||||||||
Stock-based compensation
|
0.12
|
0.12
|
||||||
Acquisition related expenses
|
0.02
|
0.02
|
||||||
Amortization of acquired intangible assets
|
0.06
|
0.06
|
||||||
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
|
0.96
|
1.14
|