Magnachip Reports Results for Fourth Quarter and Full-Year 2025
Q4 Results Summary
-
Consolidated revenue from continuing operations (which includes Power Analog Solutions (“PAS”) and Power IC (“PIC”) businesses) was
$40.6 million , approximately at the mid-point of our guidance range of$38.5 to$42.5 million . - Consolidated gross profit margin from continuing operations was 9.3%, slightly above the mid-point of our guidance range of 8.0% to 10.0%.
- Product revenue from our Communications business grew 24% sequentially and 68% year-over-year.
Q4 Highlights
- Launched 24 new-generation products in the fourth quarter.
2025 Highlights
- Launched 55 new-generation products in 2025, compared with four for the full year 2024.
- Signed a strategic agreement to expand our industrial business based on a jointly developed IGBT technology with Hyundai Mobis.
-
Executed multiple operating expense cost reduction programs, including a headcount reduction program, expected to generate more than
$2 million in annualized savings beginning in Q4 2025. -
$21.4 million was spent in 2025 for the Gumi fab upgrade, of which$17.0 million was funded through equipment financing loans.
Q4 and 2025 Financial Highlights
|
|
In thousands of |
||||||||||||||||||||
|
|
|
GAAP(1) |
|
||||||||||||||||||
|
|
|
Q4 2025 |
|
Q3 2025 |
|
|
|
Q4 2024(1) |
|
Y/Y change |
|||||||||||
|
Consolidated Revenues |
|
40,570 |
|
45,946 |
|
down |
11.7 |
% |
|
51,153 |
|
down |
20.7 |
% |
|||||||
|
Power Solutions business |
|
40,570 |
|
|
45,946 |
|
|
|
down |
|
11.7 |
% |
|
48,858 |
|
|
|
down |
|
17.0 |
% |
|
Power Analog Solutions |
|
36,811 |
|
|
41,548 |
|
|
|
down |
|
11.4 |
% |
|
43,455 |
|
|
|
down |
|
15.3 |
% |
|
Power IC |
|
3,759 |
|
|
4,398 |
|
|
|
down |
|
14.5 |
% |
|
5,403 |
|
|
|
down |
|
30.4 |
% |
|
Transitional Fab 3 foundry services(2) |
|
— |
|
|
— |
|
|
|
n/a |
|
— |
|
2,295 |
|
|
|
n/a |
|
— |
||
|
Consolidated Gross Profit Margin |
|
9.3 |
% |
|
18.6 |
% |
|
down |
9.3 |
%pts |
|
21.7 |
% |
|
down |
12.4 |
%pts |
||||
|
Power Solutions business |
|
9.3 |
% |
|
18.6 |
% |
|
|
down |
|
9.3 |
%pts |
|
23.2 |
% |
|
|
down |
|
13.9 |
%pts |
|
Power Analog Solutions |
|
6.5 |
% |
|
16.0 |
% |
|
|
down |
|
9.5 |
%pts |
|
20.5 |
% |
|
|
down |
|
14.0 |
%pts |
|
Power IC |
|
36.7 |
% |
|
43.2 |
% |
|
|
down |
|
6.5 |
%pts |
|
44.9 |
% |
|
|
down |
|
8.2 |
%pts |
|
Transitional Fab 3 foundry services(2) |
|
— |
|
|
— |
|
|
|
n/a |
|
— |
|
|
-11.0 |
% |
|
|
n/a |
|
— |
|
|
Operating Loss |
|
(12,446 |
) |
|
(11,538 |
) |
|
|
down |
|
n/a |
|
|
(6,828 |
) |
|
|
down |
|
n/a |
|
|
Loss from continuing operations |
|
(8,792 |
) |
|
(10,609 |
) |
|
|
up |
|
n/a |
|
|
(7,702 |
) |
|
|
down |
|
n/a |
|
|
Basic Loss per Common Share |
|
(0.24 |
) |
|
(0.29 |
) |
|
|
up |
|
n/a |
|
|
(0.21 |
) |
|
|
down |
|
n/a |
|
|
Diluted Loss per Common Share |
|
(0.24 |
) |
|
(0.29 |
) |
|
|
up |
|
n/a |
|
|
(0.21 |
) |
|
|
down |
|
n/a |
|
|
|
|||||||||||||||||||||
|
|
|
In thousands of |
|
||||||||||||||||||
|
|
|
Non-GAAP(1)(3) |
|
||||||||||||||||||
|
|
|
Q4 2025 |
|
Q3 2025 |
|
|
|
Q4 2024(1) |
|
Y/Y change |
|
||||||||||
|
Adjusted Operating Loss |
|
(11,881 |
) |
|
(7,421 |
) |
|
|
down |
|
n/a |
|
|
(3,459 |
) |
|
|
down |
|
n/a |
|
|
Adjusted EBITDA |
|
(8,856 |
) |
|
(3,964 |
) |
|
|
down |
|
n/a |
|
|
337 |
|
|
|
down |
|
n/a |
|
|
Adjusted Income (Loss) |
|
(2,714 |
) |
|
(390 |
) |
|
|
down |
|
n/a |
|
|
5,751 |
|
|
|
down |
|
n/a |
|
|
Adjusted Income (Loss) per Common Share—Diluted |
|
(0.08 |
) |
|
(0.01 |
) |
|
|
down |
|
n/a |
|
|
0.15 |
|
|
|
down |
|
n/a |
|
|
|
|
|
|
In thousands of |
||||||||||||
|
|
|
|
|
GAAP(1) |
|
|||||||||||
|
|
|
|
|
2025 |
2024(1) |
|
Y/Y Change |
|||||||||
|
Consolidated Revenues |
|
|
178,860 |
|
196,425 |
|
|
down |
8.9 |
% |
||||||
|
Power Solutions business |
|
|
178,860 |
|
185,828 |
|
|
down |
3.7 |
% |
||||||
|
Power Analog Solutions |
|
|
160,477 |
|
166,804 |
|
|
down |
3.8 |
% |
||||||
|
Power IC |
|
|
18,383 |
|
19,024 |
|
|
down |
3.4 |
% |
||||||
|
Transitional Fab 3 foundry services(2) |
|
|
— |
|
|
|
10,597 |
|
|
n/a |
— |
|
||||
|
Consolidated Gross Profit Margin |
|
|
|
|
17.6 |
% |
|
19.7 |
% |
|
down |
2.1%pts |
||||
|
Power Solutions business |
|
|
|
|
17.6 |
% |
|
21.5 |
% |
|
down |
3.9%pts |
||||
|
Power Analog Solutions |
|
|
|
|
14.9 |
% |
|
18.9 |
% |
|
down |
4.0%pts |
||||
|
Power IC |
|
|
|
|
41.0 |
% |
|
44.4 |
% |
|
down |
3.4%pts |
||||
|
Transitional Fab 3 foundry services(2) |
|
|
|
|
|
|
-11.5 |
% |
|
n/a |
— |
|
||||
|
Operating Loss |
|
|
(35,860 |
) |
|
|
(25,973 |
) |
|
down |
n/a |
|
||||
|
Loss from continuing operations |
|
|
(14,249 |
) |
|
|
(27,310 |
) |
|
up |
n/a |
|
||||
|
Basic Loss per Common Share |
|
|
(0.39 |
) |
|
|
(0.72 |
) |
|
up |
n/a |
|
||||
|
Diluted Loss per Common Share |
|
|
(0.39 |
) |
|
|
(0.72 |
) |
|
up |
n/a |
|
||||
|
|
|
|
|
In thousands of |
||||||||||||||
|
|
|
|
|
Non-GAAP(1)(3) |
||||||||||||||
|
|
|
|
|
2025 |
|
2024(1) |
|
|
Y/Y Change |
|||||||||
|
Adjusted Operating Loss |
|
|
|
(28,488 |
) |
|
|
(19,087 |
) |
|
down |
n/a |
||||||
|
Adjusted EBITDA |
|
|
|
(15,567 |
) |
|
(4,241 |
) |
|
down |
n/a |
|||||||
|
Adjusted Loss |
|
|
|
(7,866 |
) |
|
|
(8,321 |
) |
|
up |
n/a |
||||||
|
Adjusted Loss per Common Share—Diluted |
|
|
|
(0.22 |
) |
|
(0.22 |
) |
|
up |
n/a |
|||||||
| (1) |
GAAP and non-GAAP metrics summarized herein do not include any amounts relating to the Display business, which has been classified as discontinued operations from Q1 2025, and we have reclassified certain prior year amounts to conform to the current year’s presentation. |
|
| (2) |
Following the consummation of the sale of the |
|
| (3) |
Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a meaningful understanding of the factors and trends affecting our business and operations and assist in evaluating our core operating performance. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net loss or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of historical GAAP results to non-GAAP results is included in this press release. |
Q1 2026 Financial Guidance
While actual results may vary, Magnachip currently expects the following:
-
Consolidated revenue from continuing operations (which includes Power Analog Solutions and Power IC businesses) to be in the range of
$44.0 to$48.0 million , up 13.4% sequentially and up 2.9% year-over-year at the mid-point. This compares with$40.6 million in Q4 2025 and$44.7 million in Q1 2025. - Consolidated gross profit margin from continuing operations to be in the range of 14% to 16%, up from 9.3% in Q4 2025 but down from 20.9% in Q1 2025.
Q4 and Full Year 2025 Earnings Conference Call
Magnachip will host a corresponding conference call at
Online registration: https://register-conf.media-server.com/register/BI9d3aea74bb7c44d78d19c946518cef3c
Safe Harbor for Forward-Looking Statements
Information in this press release regarding Magnachip’s forecasts, business outlook, expectations and beliefs are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These statements include expectations about estimated historical or future operating results and financial performance, outlook and business plans, including first quarter 2026 revenue and gross profit margin expectations, future growth and revenue opportunities from new and existing products and customers, the timing and extent of future revenue contributions by our products and businesses, and the impact of market conditions associated with inflation and higher interest rates, geopolitical conflicts including between
About
Magnachip is a designer and manufacturer of analog and mixed-signal power semiconductor platform solutions for various applications, including industrial, automotive, communication, consumer and computing. The Company provides a broad range of standard products to customers worldwide. Magnachip, with about 45 years of operating history, owns a substantial number of registered patents and pending applications, and has extensive engineering, design and manufacturing process expertise. For more information, please visit www.magnachip.com.
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||
|
(In thousands of |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
Year Ended |
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
Revenues: |
|
|
|
|
|
||||||||||||||
|
Net sales – Power Solutions business |
$ |
40,570 |
|
$ |
45,946 |
|
$ |
48,858 |
|
$ |
178,860 |
|
$ |
185,828 |
|
||||
|
Net sales – Transitional Fab 3 foundry services |
|
— |
|
|
— |
|
|
2,295 |
|
|
— |
|
|
10,597 |
|
||||
|
Total revenues |
|
40,570 |
|
|
45,946 |
|
|
51,153 |
|
|
178,860 |
|
|
196,425 |
|
||||
|
Cost of sales: |
|
|
|
|
|
||||||||||||||
|
Cost of sales – Power Solutions business |
|
36,792 |
|
|
37,405 |
|
|
37,530 |
|
|
147,467 |
|
|
145,884 |
|
||||
|
Cost of sales – Transitional Fab 3 foundry services |
|
— |
|
|
— |
|
|
2,547 |
|
|
— |
|
|
11,814 |
|
||||
|
Total cost of sales |
|
36,792 |
|
|
37,405 |
|
|
40,077 |
|
|
147,467 |
|
|
157,698 |
|
||||
|
Gross profit |
|
3,778 |
|
|
8,541 |
|
|
11,076 |
|
|
31,393 |
|
|
38,727 |
|
||||
|
Gross profit as a percentage of Power Solutions business net sales |
|
9.3 |
% |
|
18.6 |
% |
|
23.2 |
% |
|
17.6 |
% |
|
21.5 |
% |
||||
|
Gross profit as a percentage of total revenues |
|
9.3 |
% |
|
18.6 |
% |
|
21.7 |
% |
|
17.6 |
% |
|
19.7 |
% |
||||
|
Operating expenses: |
|
|
|
|
|
||||||||||||||
|
Selling, general and administrative expenses |
|
8,625 |
|
|
8,312 |
|
|
9,758 |
|
|
35,116 |
|
|
38,099 |
|
||||
|
Research and development expenses |
|
7,599 |
|
|
7,773 |
|
|
6,557 |
|
|
27,297 |
|
|
25,012 |
|
||||
|
Early termination and other charges |
|
— |
|
|
3,994 |
|
|
1,589 |
|
|
4,840 |
|
|
1,589 |
|
||||
|
Total operating expenses |
|
16,224 |
|
|
20,079 |
|
|
17,904 |
|
|
67,253 |
|
|
64,700 |
|
||||
|
Operating loss |
|
(12,446 |
) |
|
(11,538 |
) |
|
(6,828 |
) |
|
(35,860 |
) |
|
(25,973 |
) |
||||
|
Interest income |
|
1,246 |
|
|
1,255 |
|
|
2,106 |
|
|
5,363 |
|
|
8,320 |
|
||||
|
Interest expense |
|
(393 |
) |
|
(469 |
) |
|
(458 |
) |
|
(1,658 |
) |
|
(1,601 |
) |
||||
|
Foreign currency loss, net |
|
(6,393 |
) |
|
(4,280 |
) |
|
(13,352 |
) |
|
(281 |
) |
|
(16,740 |
) |
||||
|
Other income, net |
|
14 |
|
|
253 |
|
|
364 |
|
|
298 |
|
|
485 |
|
||||
|
Loss from continuing operations before income tax benefit, net |
|
(17,972 |
) |
|
(14,779 |
) |
|
(18,168 |
) |
|
(32,138 |
) |
|
(35,509 |
) |
||||
|
Income tax benefit, net |
|
(9,180 |
) |
|
(4,170 |
) |
|
(10,466 |
) |
|
(17,889 |
) |
|
(8,199 |
) |
||||
|
Loss from continuing operations |
|
(8,792 |
) |
|
(10,609 |
) |
|
(7,702 |
) |
|
(14,249 |
) |
|
(27,310 |
) |
||||
|
Income (Loss) from discontinued operations, net of tax |
|
713 |
|
|
(2,481 |
) |
|
(8,575 |
) |
|
(15,475 |
) |
|
(26,998 |
) |
||||
|
Net loss |
$ |
(8,079 |
) |
$ |
(13,090 |
) |
$ |
(16,277 |
) |
$ |
(29,724 |
) |
$ |
(54,308 |
) |
||||
|
Basic earnings (loss) per common share— |
|
|
|
|
|
||||||||||||||
|
Continuing operations |
$ |
(0.24 |
) |
$ |
(0.29 |
) |
$ |
(0.21 |
) |
$ |
(0.39 |
) |
$ |
(0.72 |
) |
||||
|
Discontinuing operations |
|
0.02 |
|
|
(0.07 |
) |
|
(0.23 |
) |
|
(0.43 |
) |
|
(0.72 |
) |
||||
|
Total |
$ |
(0.22 |
) |
$ |
(0.36 |
) |
$ |
(0.44 |
) |
$ |
(0.82 |
) |
$ |
(1.44 |
) |
||||
|
Diluted earnings (loss) per common share— |
|
|
|
|
|
||||||||||||||
|
Continuing operations |
$ |
(0.24 |
) |
$ |
(0.29 |
) |
$ |
(0.21 |
) |
$ |
(0.39 |
) |
$ |
(0.72 |
) |
||||
|
Discontinuing operations |
|
0.02 |
|
|
(0.07 |
) |
|
(0.23 |
) |
|
(0.43 |
) |
|
(0.72 |
) |
||||
|
Total |
$ |
(0.22 |
) |
$ |
(0.36 |
) |
$ |
(0.44 |
) |
$ |
(0.82 |
) |
$ |
(1.44 |
) |
||||
|
Weighted average number of shares— |
|
|
|
|
|
||||||||||||||
|
Basic |
|
35,979,697 |
|
|
35,934,406 |
|
|
36,921,300 |
|
|
36,218,138 |
|
|
37,774,280 |
|
||||
|
Diluted |
|
35,979,697 |
|
|
35,934,406 |
|
|
36,921,300 |
|
|
36,218,138 |
|
|
37,774,280 |
|
||||
| _________________________________________ | ||
| (1) |
We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025. |
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
||||||||||
|
CONSOLIDATED BALANCE SHEETS |
||||||||||
|
(In thousands of |
||||||||||
|
(Unaudited) |
||||||||||
|
|
|
|
|
|
|
|
||||
|
|
2025 |
2024 |
||||||||
|
Assets |
|
|
|
|
|
|||||
|
Current assets |
|
|
|
|
|
|||||
|
Cash and cash equivalents |
|
$ |
103,756 |
|
|
|
$ |
138,610 |
|
|
|
Accounts receivable, net |
|
|
26,022 |
|
|
|
|
28,402 |
|
|
|
Inventories, net |
|
|
34,151 |
|
|
|
|
30,535 |
|
|
|
Other receivables |
|
|
2,882 |
|
|
|
|
4,444 |
|
|
|
Prepaid expenses |
|
|
5,062 |
|
|
|
|
10,379 |
|
|
|
Hedge collateral |
|
|
1,200 |
|
|
|
|
2,080 |
|
|
|
Other current assets |
|
|
3,782 |
|
|
|
|
4,779 |
|
|
|
Total current assets |
|
|
176,855 |
|
|
|
|
219,229 |
|
|
|
Property, plant and equipment, net |
|
|
100,204 |
|
|
|
|
81,463 |
|
|
|
Operating lease right-of-use assets |
|
|
2,070 |
|
|
|
|
3,107 |
|
|
|
Intangible assets, net |
|
|
454 |
|
|
|
|
507 |
|
|
|
Long-term prepaid expenses, net |
|
|
584 |
|
|
|
|
165 |
|
|
|
Deferred income taxes |
|
|
64,248 |
|
|
|
|
52,889 |
|
|
|
Other non-current assets |
|
|
7,114 |
|
|
|
|
21,956 |
|
|
|
Total assets |
|
$ |
351,529 |
|
|
|
$ |
379,316 |
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|||||
|
Current liabilities |
|
|
|
|
|
|||||
|
Accounts payable |
|
$ |
20,848 |
|
|
|
$ |
21,642 |
|
|
|
Other accounts payable |
|
|
11,444 |
|
|
|
|
10,764 |
|
|
|
Accrued expenses |
|
|
6,929 |
|
|
|
|
8,648 |
|
|
|
Accrued income taxes |
|
|
81 |
|
|
|
|
56 |
|
|
|
Operating lease liabilities |
|
|
1,427 |
|
|
|
|
1,393 |
|
|
|
Other current liabilities |
|
|
2,681 |
|
|
|
|
3,765 |
|
|
|
Total current liabilities |
|
|
43,410 |
|
|
|
|
46,268 |
|
|
|
Long-term borrowings |
|
|
44,599 |
|
|
|
|
27,211 |
|
|
|
Accrued severance benefits, net |
|
|
11,502 |
|
|
|
|
17,094 |
|
|
|
Non-current operating lease liabilities |
|
|
690 |
|
|
|
|
1,823 |
|
|
|
Other non-current liabilities |
|
|
3,078 |
|
|
|
|
10,123 |
|
|
|
Total liabilities |
|
|
103,279 |
|
|
|
|
102,519 |
|
|
|
Commitments and contingencies |
|
|
|
|
|
|||||
|
Stockholders’ equity |
|
|
|
|
|
|||||
|
Common stock, |
|
|
579 |
|
|
|
|
574 |
|
|
|
Additional paid-in capital |
|
|
281,537 |
|
|
|
|
279,423 |
|
|
|
Retained earnings |
|
|
214,852 |
|
|
|
|
244,576 |
|
|
|
|
|
|
(229,910 |
) |
|
|
|
(225,883 |
) |
|
|
Accumulated other comprehensive loss |
|
|
(18,808 |
) |
|
|
|
(21,893 |
) |
|
|
Total stockholders’ equity |
|
|
248,250 |
|
|
|
|
276,797 |
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
351,529 |
|
|
|
$ |
379,316 |
|
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||||||
|
(In thousands of |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
Year Ended |
|
|||||||||||||||||
|
|
|
|
|
|
|||||||||||||||
|
Cash flows from operating activities |
|
|
|
|
|||||||||||||||
|
Net loss |
$ |
(8,079 |
) |
$ |
(29,724 |
) |
$ |
(54,308 |
) |
|
|||||||||
|
Adjustments to reconcile net loss to net cash provided by operating activities |
|
|
|
|
|||||||||||||||
|
Depreciation and amortization |
|
3,023 |
|
|
12,961 |
|
|
16,161 |
|
|
|||||||||
|
Provision for severance benefits |
|
771 |
|
|
3,639 |
|
|
8,020 |
|
|
|||||||||
|
Loss (gain) on foreign currency, net |
|
9,765 |
|
|
(847 |
) |
|
32,851 |
|
|
|||||||||
|
Provision (reversal) for inventory reserves |
|
952 |
|
|
2,871 |
|
|
(529 |
) |
|
|||||||||
|
Stock-based compensation |
|
565 |
|
|
2,180 |
|
|
6,214 |
|
|
|||||||||
|
Impairment charges |
|
— |
|
|
12,424 |
|
|
4,637 |
|
|
|||||||||
|
Deferred income tax assets |
|
(9,551 |
) |
|
(10,120 |
) |
|
(7,034 |
) |
|
|||||||||
|
Others, net |
|
105 |
|
|
325 |
|
|
799 |
|
|
|||||||||
|
Changes in operating assets and liabilities |
|
|
|
|
|||||||||||||||
|
Accounts receivable, net |
|
4,620 |
|
|
(2,990 |
) |
|
2,719 |
|
|
|||||||||
|
Inventories |
|
1,328 |
|
|
(5,803 |
) |
|
(1,583 |
) |
|
|||||||||
|
Other receivables |
|
1,077 |
|
|
(210 |
) |
|
(115 |
) |
|
|||||||||
|
Prepaid expenses |
|
1,656 |
|
|
6,981 |
|
|
8,877 |
|
|
|||||||||
|
Other current assets |
|
6,162 |
|
|
2,915 |
|
|
1,753 |
|
|
|||||||||
|
Accounts payable |
|
3,607 |
|
|
4,248 |
|
|
(1,971 |
) |
|
|||||||||
|
Other accounts payable |
|
(2,190 |
) |
|
(8,993 |
) |
|
(14,160 |
) |
|
|||||||||
|
Accrued expenses |
|
(4,587 |
) |
|
(2,662 |
) |
|
(607 |
) |
|
|||||||||
|
Accrued income taxes |
|
39 |
|
|
23 |
|
|
(1,432 |
) |
|
|||||||||
|
Other current liabilities |
|
(516 |
) |
|
(839 |
) |
|
(1,161 |
) |
|
|||||||||
|
Other non-current liabilities |
|
(137 |
) |
|
(185 |
) |
|
(335 |
) |
|
|||||||||
|
Payment of severance benefits |
|
(2,898 |
) |
|
(13,567 |
) |
|
(2,407 |
) |
|
|||||||||
|
Others, net |
|
(281 |
) |
|
3,165 |
|
|
(2,522 |
) |
|
|||||||||
|
Net cash provided by (used in) operating activities |
|
5,431 |
|
|
(24,208 |
) |
|
(6,133 |
) |
|
|||||||||
|
Cash flows from investing activities |
|
|
|
|
|||||||||||||||
|
Proceeds from settlement of hedge collateral |
|
1,922 |
|
|
4,159 |
|
|
627 |
|
|
|||||||||
|
Payment of hedge collateral |
|
(3,159 |
) |
|
(3,159 |
) |
|
(1,706 |
) |
|
|||||||||
|
Proceeds from disposal of plant, property and equipment |
|
11 |
|
|
565 |
|
|
— |
|
|
|||||||||
|
Purchase of property, plant and equipment |
|
(10,253 |
) |
|
(29,992 |
) |
|
(11,600 |
) |
|
|||||||||
|
Payment for intellectual property registration |
|
(25 |
) |
|
(207 |
) |
|
(316 |
) |
|
|||||||||
|
Collection of guarantee deposits |
|
106 |
|
|
4,380 |
|
|
3,535 |
|
|
|||||||||
|
Payment of guarantee deposits |
|
— |
|
|
(355 |
) |
|
(2,175 |
) |
|
|||||||||
|
Collection of short-term financial instruments |
|
— |
|
|
— |
|
|
30,000 |
|
|
|||||||||
|
Purchase of short-term financial instruments |
|
— |
|
|
— |
|
|
(30,000 |
) |
|
|||||||||
|
Others, net |
|
— |
|
|
180 |
|
|
(37 |
) |
|
|||||||||
|
Net cash used in investing activities |
|
(11,398 |
) |
|
(24,429 |
) |
|
(11,672 |
) |
|
|||||||||
|
Cash flows from financing activities |
|
|
|
|
|||||||||||||||
|
Proceeds from long-term borrowings |
|
6,405 |
|
|
17,016 |
|
|
30,059 |
|
|
|||||||||
|
Acquisition of treasury stock |
|
(41 |
) |
|
(4,381 |
) |
|
(12,891 |
) |
|
|||||||||
|
Repayment of financing related to water treatment facility arrangement |
|
(111 |
) |
|
(452 |
) |
|
(472 |
) |
|
|||||||||
|
Repayment of principal portion of finance lease liabilities |
|
(40 |
) |
|
(161 |
) |
|
(139 |
) |
|
|||||||||
|
Net cash provided by financing activities |
|
6,213 |
|
|
12,022 |
|
|
16,557 |
|
|
|||||||||
|
Effect of exchange rates on cash and cash equivalents |
|
(4,495 |
) |
|
1,761 |
|
|
(18,234 |
) |
|
|||||||||
|
Net decrease in cash and cash equivalents |
|
(4,249 |
) |
|
(34,854 |
) |
|
(19,482 |
) |
|
|||||||||
|
Cash and cash equivalents |
|
|
|
|
|||||||||||||||
|
Beginning of the period |
|
108,005 |
|
|
138,610 |
|
|
158,092 |
|
|
|||||||||
|
End of the period |
$ |
103,756 |
|
$ |
103,756 |
|
$ |
138,610 |
|
|
|||||||||
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
||||||||||||||||||||||||
|
RECONCILIATION OF OPERATING LOSS FROM CONTINUING OPERATIONS TO ADJUSTED OPERATING LOSS FROM CONTINUING OPERATIONS |
||||||||||||||||||||||||
|
(In thousands of |
||||||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Operating loss |
|
$ |
(12,446 |
) |
|
$ |
(11,538 |
) |
|
$ |
(6,828 |
) |
|
$ |
(35,860 |
) |
|
|
$ |
(25,973 |
) |
|||
|
Adjustments: |
|
|
|
|
|
|||||||||||||||||||
|
Equity-based compensation expense |
|
|
565 |
|
|
|
123 |
|
|
1,780 |
|
|
|
2,532 |
|
|
|
|
5,297 |
|
||||
|
Early termination and other charges |
|
|
— |
|
|
|
3,994 |
|
|
1,589 |
|
|
|
4,840 |
|
|
|
|
1,589 |
|
||||
|
Adjusted Operating Loss |
|
$ |
(11,881 |
) |
|
$ |
(7,421 |
) |
|
$ |
(3,459 |
) |
|
$ |
(28,488 |
) |
|
$ |
(19,087 |
) |
||||
| ______________________________ | |||
| (1) | We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025. | ||
|
We present Adjusted Operating Loss from continuing operations as a supplemental measure of our performance. We define Adjusted Operating Loss from continuing operations for the periods indicated as operating loss from continuing operations adjusted to exclude (i) Equity-based compensation expense and (ii) Early termination and other charges. |
|||
|
For the year ended |
|||
|
For the year ended |
|||
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
||||||||||||||||||||
|
RECONCILIATION OF LOSS FROM CONTINUING OPERATIONS TO ADJUSTED EBITDA FROM CONTINUING OPERATIONS AND ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS |
||||||||||||||||||||
|
(In thousands of |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
Loss from continuing operations |
$ |
(8,792 |
) |
$ |
(10,609 |
) |
$ |
(7,702 |
) |
$ |
(14,249 |
) |
$ |
(27,310 |
) |
|
||||
|
Adjustments: |
|
|
|
|
|
|
||||||||||||||
|
Interest income |
|
(1,246 |
) |
|
(1,255 |
) |
|
(2,106 |
) |
|
(5,363 |
) |
|
(8,320 |
) |
|
||||
|
Interest expense |
|
393 |
|
|
469 |
|
|
458 |
|
|
1,658 |
|
|
1,601 |
|
|
||||
|
Income tax benefit, net |
|
(9,180 |
) |
|
(4,170 |
) |
|
(10,466 |
) |
|
(17,889 |
) |
|
(8,199 |
) |
|
||||
|
Depreciation and amortization |
|
3,019 |
|
|
3,204 |
|
|
3,451 |
|
|
12,580 |
|
|
14,438 |
|
|
||||
|
EBITDA – continuing operations |
|
(15,806 |
) |
|
(12,361 |
) |
|
(16,365 |
) |
|
(23,263 |
) |
|
(27,790 |
) |
|
||||
|
Equity-based compensation expense |
|
565 |
|
|
123 |
|
|
1,780 |
|
|
2,532 |
|
|
5,297 |
|
|
||||
|
Foreign currency loss, net |
|
6,393 |
|
|
4,280 |
|
|
13,352 |
|
|
281 |
|
|
16,740 |
|
|
||||
|
Derivative valuation loss (gain), net |
|
(8 |
) |
|
— |
|
|
(19 |
) |
|
43 |
|
|
(77 |
) |
|
||||
|
Early termination and other charges |
|
— |
|
|
3,994 |
|
|
1,589 |
|
|
4,840 |
|
|
1,589 |
|
|
||||
|
Adjusted EBITDA – continuing operations |
$ |
(8,856 |
) |
$ |
(3,964 |
) |
$ |
337 |
|
$ |
(15,567 |
) |
$ |
(4,241 |
) |
|
||||
|
Loss from continuing operations |
$ |
(8,792 |
) |
$ |
(10,609 |
) |
$ |
(7,702 |
) |
$ |
(14,249 |
) |
$ |
(27,310 |
) |
|
||||
|
Adjustments: |
|
|
|
|
|
|
||||||||||||||
|
Equity-based compensation expense |
|
565 |
|
|
123 |
|
|
1,780 |
|
|
2,532 |
|
|
5,297 |
|
|
||||
|
Foreign currency loss, net |
|
6,393 |
|
|
4,280 |
|
|
13,352 |
|
|
281 |
|
|
16,740 |
|
|
||||
|
Derivative valuation loss (gain), net |
|
(8 |
) |
|
— |
|
|
(19 |
) |
|
43 |
|
|
(77 |
) |
|
||||
|
Early termination and other charges |
|
— |
|
|
3,994 |
|
|
1,589 |
|
|
4,840 |
|
|
1,589 |
|
|
||||
|
Income tax effect on non-GAAP adjustments |
|
(872 |
) |
|
1,822 |
|
|
(3,249 |
) |
|
(1,313 |
) |
|
(4,560 |
) |
|
||||
|
Adjusted Income (Loss) – continuing operations |
$ |
(2,714 |
) |
$ |
(390 |
) |
$ |
5,751 |
|
$ |
(7,866 |
) |
$ |
(8,321 |
) |
|
||||
|
Adjusted Income (Loss) – continuing operations per common share— |
|
|
|
|
|
|
||||||||||||||
|
- Basic |
$ |
(0.08 |
) |
$ |
(0.01 |
) |
$ |
0.16 |
|
$ |
(0.22 |
) |
$ |
(0.22 |
) |
|
||||
|
- Diluted |
$ |
(0.08 |
) |
$ |
(0.01 |
) |
$ |
0.15 |
|
$ |
(0.22 |
) |
$ |
(0.22 |
) |
|
||||
|
Weighted average number of shares – basic |
|
35,979,697 |
|
|
35,934,406 |
|
|
36,921,300 |
|
|
36,218,138 |
|
|
37,774,280 |
|
|
||||
|
Weighted average number of shares – diluted |
|
35,979,697 |
|
|
35,934,406 |
|
|
37,738,210 |
|
|
36,218,138 |
|
|
37,774,280 |
|
|
||||
| ______________________________ | |||
| (1) | We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025. | ||
|
We present Adjusted EBITDA from continuing operations and Adjusted Income (Loss) from continuing operations as supplemental measures of our performance. We define Adjusted EBITDA from continuing operations for the periods indicated as EBITDA – continuing operations (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss, net, (iii) Derivative valuation loss (gain), net and (iv) Early termination and other charges. EBITDA – continuing operations for the periods indicated is defined as loss from continuing operations before interest income, interest expense, income tax benefit, net and depreciation and amortization. |
|||
|
We prepare Adjusted Income (Loss) from continuing operations by adjusting loss from continuing operations to eliminate the impact of a number of non-cash expenses and other items that may be either one time or recurring that we do not consider to be indicative of our core ongoing operating performance. We believe that Adjusted Income (Loss) from continuing operations is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Income (Loss) from continuing operations for the periods as loss from continuing operations, adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss, net, (iii) Derivative valuation loss (gain), net, (iv) Early termination and other charges, and (v) Income tax effect on non-GAAP adjustments. |
|||
|
For the year ended |
|||
|
For the year ended |
|||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260304580132/en/
Tel. +1 (415) 891-9633
mike@bishopir.com
Source: