8-K
MAGNACHIP SEMICONDUCTOR Corp LU false 0001325702 0001325702 2022-08-08 2022-08-08 0001325702 us-gaap:CommonStockMember 2022-08-08 2022-08-08 0001325702 us-gaap:PreferredStockMember 2022-08-08 2022-08-08

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): August 8, 2022

 

 

Magnachip Semiconductor Corporation

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware   001-34791   83-0406195

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

c/o MagnaChip Semiconductor S.A.

1, Allée Scheffer, L-2520

Luxembourg , Grand Duchy of Luxembourg

  Not Applicable
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (352) 45-62-62

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol

 

Name of each exchange
on which registered

Common Stock, par value $0.01 per share   MX   New York Stock Exchange
Preferred Stock Purchase Rights     New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

Attached hereto as Exhibit 99.1 and incorporated by reference herein is financial information for Magnachip Semiconductor Corporation and its consolidated subsidiaries for the second quarter ended June 30, 2022, as presented in a press release dated August 8, 2022.

The information disclosed under this Item 2.02, including Exhibit 99.1 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed incorporated by reference into any filing made under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

 

Item 9.01.

Financial Statements and Exhibits.

 

(d)

Exhibits.

The following exhibit is furnished as part of this report:

 

Exhibit
No.
  

Description

99.1    Press release for Magnachip Semiconductor Corporation dated August 8, 2022, announcing the results for the second quarter ended June 30, 2022.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    MAGNACHIP SEMICONDUCTOR CORPORATION
Dated: August 8, 2022     By:  

/s/ Theodore Kim

      Theodore Kim
      Chief Compliance Officer, General Counsel and Secretary
EX-99.1

Exhibit 99.1

 

LOGO

Magnachip Reports Results for Second Quarter 2022 and Reaffirms Previously-Announced Stock Buyback Program

 

   

Revenue of $101.4 million was down 2.6% sequentially and down 11.0% year-over-year (YoY). The YoY decrease was mainly due to severe supply shortages for 28nm 12” OLED wafers, partially offset by an 11.1% YoY increase in Power solutions business revenue.

 

   

Gross profit margin was 28.6%, down 890 basis points from Q1 and down 120 basis points from Q2 a year ago. The sequential decrease was primarily the result of: 1) the prior quarter benefiting 200 basis points from a one-time timing mismatch of lower cost 12” wafers, 2) lower demand for China smartphones resulting in an inventory reserve of approximately $4.7 million related to 12” display products, 3) higher foundry cost relating to 12” wafers and 4) unfavorable product mix.

 

   

GAAP diluted loss per share was $0.07.

 

   

Non-GAAP diluted earnings per share (EPS) was $0.23.

SEOUL, South Korea, August 8, 2022 — Magnachip Semiconductor Corporation (NYSE: MX) (“Magnachip” or the “Company”) today announced financial results for the second quarter of 2022.

Commenting on the results for the second quarter of 2022, YJ Kim, Magnachip’s chief executive officer stated, “In the second quarter of 2022, we reported revenue of $101.4 million and non-GAAP diluted EPS of $0.23 despite an increasingly challenging macroeconomic environment. Similar to last quarter, our OLED revenue continued to be impacted by severe supply shortages for 28nm 12-inch wafers and our Power solutions business continued its positive momentum of double-digit YoY growth.”

YJ Kim continued, “Looking ahead, we are facing several challenges in the 2nd half of 2022 that will further impact our near-term results before we expect recovery in 2023. First, lower allocation of 28nm wafers impacted timing of design wins. Second, our new customer ramp schedule will be delayed due to product feature changes. And third, we are seeing a slowdown of the smartphone market. However, we have successfully sampled the full working chip to our new OLED customer, and we expect to get better wafer allocations starting at the end of 2022. We are confident that we will begin to see a recovery of our OLED business in 2023. Accordingly, our Board of Directors has reaffirmed the remaining $37.5 million stock repurchase program that we announced previously. We have also activated the Strategic Review Committee to assist the Board in reviewing, considering, exploring and evaluating strategic alternatives that may be available to the Company to maximize shareholder value while we focus on executing our OLED recovery plan in 2023 and continuing our success in the Power solutions business.”

Stock Repurchase Program and Strategic Review Committee

The Company’s Board of Directors reaffirmed the remaining $37.5 million stock repurchase program that was announced previously. Magnachip believes that this stock repurchase program and continuing to drive its OLED business recovery plan combined with the continued momentum of its Power solutions business, the Company is well positioned to drive significant accretion and value for shareholders over the coming years.

Magnachip also announced today that the Board of Directors has activated the Strategic Review Committee to assist the Board in reviewing, considering, exploring and evaluating strategic alternatives that may be available to the Company to maximize shareholder value. The committee’s mandate is to review the Company’s capital allocation plans and actively explore potential strategic and transactional opportunities, including, but not limited to, joint ventures, strategic partnerships and M&A possibilities that may arise in the future, and make recommendations to the Board regarding those matters, as appropriate. The Strategic Review Committee includes directors Melvin Keating, Ilbok Lee, Camillo Martino and Gary Tanner.

 


LOGO

 

Q2 2022 Financial Highlights

 

     In thousands of U.S. dollars, except share data  
     GAAP  
     Q2 2022     Q1 2022     Q/Q change     Q2 2021     Y/Y change  

Revenues

                

Standard Products Business

                

Display Solutions

     28,336       29,185       down        2.9     46,601       down        39.2

Power Solutions

     62,952       64,825       down        2.9     56,667       up        11.1

Transitional Fab 3 foundry services(1)

     10,088       10,083       up        0.0     10,608       down        4.9

Gross Profit Margin

     28.6     37.5     down        8.9 %pts      29.8     down        1.2 %pts 

Operating Income(2)

     2,002       12,879       down        84.5     1,627       up        23.0

Net Income (Loss)

     (3,340     9,528       down        n/a       (198     down        n/a  

Basic Earnings (Loss) per Common Share

     (0.07     0.21       down        n/a       (0.00     down        n/a  

Diluted Earnings (Loss) per Common Share

     (0.07     0.20       down        n/a       (0.00     down        n/a  
     In thousands of U.S. dollars, except share data  
     Non-GAAP(3)  
     Q2 2022     Q1 2022     Q/Q change     Q2 2021     Y/Y change  

Adjusted Operating Income

     4,787       14,517       down        67.0     9,052       down        47.1

Adjusted EBITDA

     8,525       18,755       down        54.5     12,692       down        32.8

Adjusted Net Income

     10,567       12,936       down        18.3     7,034       up        50.2

Adjusted Earnings per Common Share—Diluted

     0.23       0.28       down        17.9     0.15       up        53.3

 

(1)

Following the consummation of the sale of the Foundry Services Group business and Fab 4 in Q3 2020, and for a period of up to three years, we will provide transitional foundry services to the buyer for foundry products manufactured in our fabrication facility located in Gumi (“Transitional Fab 3 Foundry Services”). Management believes that disclosing revenue of Transitional Fab 3 Foundry Services separately from the standard products business allows investors to better understand the results of our core standard products display solutions and power solutions business lines.

(2)

In Q2 2022, operating income of $2.0 million included professional service fees and expenses of $0.8 million incurred in connection with certain strategic evaluations. In Q2 2021, operating income of $1.6 million included professional service fees and expenses of $2.5 million incurred in connection with the contemplated merger transaction and non-recurring professional service fees and expenses of $2.6 million incurred in connection with the regulatory requests.

(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 income (loss) or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of GAAP results to non-GAAP results is included in this press release.

Q3 2022 Financial Guidance

The Company’s near-term outlook is being challenged by further OLED wafer shortages, pushout of initial mass production ramp of our new OLED customer outside of Korea, weakening demand in consumer end markets on growing recession fears and cost increases, including labor, due to inflationary pressures. While actual results may vary, looking into the next quarter, Magnachip currently expects:

 

   

Revenue to be in the range of $70 million to $75 million, including about $9 million of Transitional Fab 3 Foundry Services.

 

   

Gross profit margin to be in the range of 26.5% to 28.5%.

Q2 2022 Earnings Conference Call

Magnachip will host a corresponding conference call at 2:00 p.m. PT / 5:00 p.m. ET on Monday, August 8, 2022, to discuss its financial results. In advance of the conference call, all participants must use the following link to complete the online registration process. Upon registering, each participant will receive access details for this event including the dial-in numbers, a PIN number, and an e-mail with detailed instructions to join the conference call. A live and archived webcast of the conference call and a copy of earnings release will be accessible from the ‘Investors’ section of the Company’s website at www.magnachip.com.

 

2


LOGO

 

Online registration: https://register.vevent.com/register/BI726a270135494c57a56defb9ec4da9d0

Safe Harbor for Forward-Looking Statements

Information in this 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 third quarter 2022 revenue and gross profit margin expectations, and the impact of market conditions associated with inflation and rising interest rates, the COVID-19 pandemic or the emergence of various variants of the virus, geopolitical conflict between Russia and Ukraine, and escalated trade tensions and supply constraints on Magnachip’s third quarter 2022 and future operating results. All forward-looking statements included in this release are based upon information available to Magnachip as of the date of this release, which may change, and we assume no obligation to update any such forward-looking statements. These statements are not guarantees of future performance and actual results could differ materially from our current expectations. Factors that could cause or contribute to such differences include, among others: the impact of changes in macroeconomic and/or general economic conditions, including those caused by or related to inflation, potential recessions or other deteriorations, economic instability or civil unrest the COVID-19 pandemic or the emergence of various variants of the virus or other outbreaks of disease, and governmental lock-downs or other measures implemented in response thereto, and the Russia-Ukraine conflict; manufacturing capacity constraints or supply chain disruptions that may impact our ability to deliver our products or affect the price of components, which may lead to an increase in our costs, as well as impacting demand for our products from customers who are similarly affected by such capacity constraints or disruptions; the impact of competitive products and pricing; timely design acceptance by our customers; timely introduction of new products and technologies; ability to ramp new products into volume production; industry wide shifts in supply and demand for semiconductor products; industry and/or company overcapacity; effective and cost efficient utilization of manufacturing capacity; financial stability in foreign markets and the impact of foreign exchange rates; unanticipated costs and expenses or the inability to identify expenses which can be eliminated; compliance with U.S. and international trade and export laws and regulations by us, our customers and our distributors, including those related to the Russia-Ukraine conflict; change or ratification of local or international laws and regulations, including those related to environment, health and safety; public health issues, including the COVID-19 pandemic or the emergence of various variants of the virus; other business interruptions that could disrupt supply or delivery of, or demand for, Magnachip’s products, including uncertainties regarding the impacts of the COVID-19 pandemic or the emergence of various variants of the virus that may result in factory closures, reduced workforces, scarcity of raw materials and goods produced in infected areas, as well as reduced consumer and business spending affecting demand for Magnachip’s products due to government and private sector mandatory business closures, travel restrictions or the like to prevent the spread of disease; and other risks detailed from time to time in Magnachip’s filings with the U.S. Securities and Exchange Commission (the “SEC”), including our Form 10-K filed on February 23, 2022 and subsequent registration statements, amendments or other reports that we may file from time to time with the SEC and/or make available on our website. Magnachip assumes no obligation and does not intend to update the forward-looking statements provided, whether as a result of new information, future events or otherwise.

About Magnachip Semiconductor

Magnachip is a designer and manufacturer of analog and mixed-signal semiconductor platform solutions for communications, IoT, consumer, computing, industrial and automotive applications. The Company provides a broad range of standard products to customers worldwide. Magnachip, with more than 40 years of operating history, owns a portfolio of approximately 1,100 registered patents and pending applications, and has extensive engineering, design and manufacturing process expertise. For more information, please visit www.magnachip.com. Information on or accessible through Magnachip’s website is not a part of, and is not incorporated into, this release.

CONTACT:

Yujia Zhai

The Blueshirt Group

Tel. (860) 214-0809

Yujia@blueshirtgroup.com

 

3


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2022
    March 31,
2022
    June 30,
2021
    June 30,
2022
    June 30,
2021
 

Revenues:

          

Net sales – standard products business

   $ 91,288     $ 94,010     $ 103,268     $ 185,298     $ 216,174  

Net sales – transitional Fab 3 foundry services

     10,088       10,083       10,608       20,171       20,721  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     101,376       104,093       113,876       205,469       236,895  

Cost of sales:

          

Cost of sales – standard products business

     63,620       56,080       70,409       119,700       149,656  

Cost of sales – transitional Fab 3 foundry services

     8,811       9,017       9,497       17,828       18,887  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     72,431       65,097       79,906       137,528       168,543  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     28,945       38,996       33,970       67,941       68,352  

Gross profit as a percentage of standard products business net sales

     30.3     40.3     31.8     35.4     30.8

Gross profit as a percentage of total revenues

     28.6     37.5     29.8     33.1     28.9

Operating expenses:

          

Selling, general and administrative expenses

     12,736       14,163       14,001       26,899       26,635  

Research and development expenses

     13,410       11,954       13,322       25,364       26,745  

Merger-related costs

     —         —         2,459       —         12,290  

Other charges

     797       —         2,561       797       3,146  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     26,943       26,117       32,343       53,060       68,816  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     2,002       12,879       1,627       14,881       (464

Interest expense

     (499     (111     (85     (610     (1,126

Foreign currency gain (loss), net

     (7,012     (690     250       (7,702     (4,421

Other income, net

     1,272       933       611       2,205       1,231  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax expense

     (4,237     13,011       2,403       8,774       (4,780

Income tax expense (benefit)

     (897     3,483       2,601       2,586       2,891  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (3,340   $ 9,528     $ (198   $ 6,188     $ (7,671
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share—

   $ (0.07     0.21     $ (0.00   $ 0.14     $ (0.18

Diluted earnings (loss) per common share—

   $ (0.07     0.20     $ (0.00   $ 0.13     $ (0.18

Weighted average number of shares—

          

Basic

     44,897,278       45,603,208       46,322,027       45,248,293       43,324,088  

Diluted

     44,897,278       46,693,294       46,322,027       46,329,559       43,324,088  

 

4


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     June 30,
2022
    December 31,
2021
 
     (In thousands of U.S. dollars, except share data)  

Assets

    

Current assets

    

Cash and cash equivalents

   $ 273,797     $ 279,547  

Accounts receivable, net

     59,817       50,954  

Inventories, net

     36,168       39,370  

Other receivables

     14,094       25,895  

Prepaid expenses

     10,783       7,675  

Hedge collateral

     6,990       3,060  

Other current assets

     8,361       2,619  
  

 

 

   

 

 

 

Total current assets

     410,010       409,120  

Property, plant and equipment, net

     96,832       107,882  

Operating lease right-of-use assets

     3,322       4,275  

Intangible assets, net

     1,979       2,377  

Long-term prepaid expenses

     14,953       8,243  

Deferred income taxes

     37,825       41,095  

Other non-current assets

     10,804       10,662  
  

 

 

   

 

 

 

Total assets

   $ 575,725     $ 583,654  
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities

    

Accounts payable

   $ 38,143     $ 37,593  

Other accounts payable

     14,835       6,289  

Accrued expenses

     15,426       20,071  

Accrued income taxes

     —         11,823  

Operating lease liabilities

     1,838       2,323  

Other current liabilities

     8,562       7,382  
  

 

 

   

 

 

 

Total current liabilities

     78,804       85,481  

Accrued severance benefits, net

     30,466       33,064  

Non-current operating lease liabilities

     1,485       1,952  

Other non-current liabilities

     16,823       10,395  
  

 

 

   

 

 

 

Total liabilities

     127,578       130,892  
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value, 150,000,000 shares authorized, 56,234,774 shares issued and 44,903,718 outstanding at June 30, 2022 and 55,905,320 shares issued and 45,659,304 outstanding at December 31, 2021

     562       559  

Additional paid-in capital

     263,698       241,197  

Retained earnings

     349,730       343,542  

Treasury stock, 11,331,056 shares at June 30, 2022 and 10,246,016 shares at December 31, 2021, respectively

     (148,523     (130,306

Accumulated other comprehensive loss

     (17,320     (2,230
  

 

 

   

 

 

 

Total stockholders’ equity

     448,147       452,762  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 575,725     $ 583,654  
  

 

 

   

 

 

 

 

5


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months
Ended
    Six Months
Ended
 
     June 30,
2022
    June 30,
2022
    June 30,
2021
 

Cash flows from operating activities

      

Net income (loss)

   $ (3,340   $ 6,188     $ (7,671

Adjustments to reconcile net income (loss) to net cash provided by operating activities

      

Depreciation and amortization

     3,711       7,602       6,998  

Provision for severance benefits

     1,570       3,240       3,507  

Amortization of debt issuance costs and original issue discount

     —         —         261  

Loss on foreign currency, net

     22,803       29,183       13,353  

Provision for inventory reserves

     5,137       5,282       3,346  

Stock-based compensation

     1,988       3,626       4,051  

Other, net

     551       712       266  

Changes in operating assets and liabilities

      

Accounts receivable, net

     (11,164     (12,377     5,098  

Inventories

     (6,942     (5,486     (7,170

Other receivables

     10,973       11,640       (4,841

Other current assets

     4,740       (2,089     8,623  

Accounts payable

     1,891       2,429       1,040  

Other accounts payable

     (5,159     (5,861     (674

Accrued expenses

     (2,896     (2,709     (2,298

Accrued income taxes

     (9,167     (11,513     (10,249

Other current liabilities

     (1,442     (2,153     (102

Other non-current liabilities

     643       570       (274

Payment of severance benefits

     (1,545     (2,934     (2,836

Other, net

     (207     (385     (62
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     12,145       24,965       10,366  

Cash flows from investing activities

      

Proceeds from settlement of hedge collateral

     976       2,805       972  

Payment of hedge collateral

     (3,953     (6,844     (585

Purchase of property, plant and equipment

     (567     (1,511     (4,866

Payment for intellectual property registration

     (94     (153     (288

Collection of guarantee deposits

     —         —         307  

Payment of guarantee deposits

     (970     (1,049     (4,960

Other, net

     12       14       (130
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (4,596     (6,738     (9,550

Cash flows from financing activities

      

Proceeds from exercise of stock options

     5       1,786       2,549  

Acquisition of treasury stock

     (996     (1,826     (1,653

Repayment of financing related to water treatment facility arrangement

     (127     (261     (288

Repayment of principal portion of finance lease liabilities

     (16     (32     (33
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (1,134     (333     575  

Effect of exchange rates on cash and cash equivalents

     (17,539     (23,644     (9,451
  

 

 

   

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (11,124     (5,750     (8,060

Cash and cash equivalents

      

Beginning of the period

     284,921       279,547       279,940  
  

 

 

   

 

 

   

 

 

 

End of the period

   $ 273,797     $ 273,797     $ 271,880  
  

 

 

   

 

 

   

 

 

 

 

6


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED OPERATING INCOME

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended      Six Months Ended  
     June 30,
2022
     March 31,
2022
     June 30,
2021
     June 30,
2022
     June 30,
2021
 

Operating income (loss)

   $ 2,002      $ 12,879      $ 1,627      $ 14,881      $ (464

Adjustments:

              

Equity-based compensation expense

     1,988        1,638        2,405        3,626        4,051  

Merger-related costs

     —          —          2,459        —          12,290  

Other charges

     797        —          2,561        797        3,146  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Operating Income

   $ 4,787      $  14,517      $ 9,052      $ 19,304      $ 19,023  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

We present Adjusted Operating Income as a supplemental measure of our performance. We define Adjusted Operating Income for the periods indicated as operating income (loss) adjusted to exclude (i) Equity-based compensation expense (ii) Merger-related costs and (iii) Other charges.

For the three and six months ended June 30, 2021, we recorded $2,459 thousand and $12,290 thousand, respectively, of professional service fees and expenses incurred in connection with the contemplated merger transaction.

For the three and six months ended June 30, 2022, we recorded $797 thousand of professional service fees and expenses incurred in connection with certain strategic evaluations. For the three and six months ended June 30, 2021, we recorded $2,561 thousand and $3,146 thousand, respectively, of non-recurring professional service fees and expenses incurred in connection with the regulatory requests.

 

7


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA AND ADJUSTED NET INCOME

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2022
    March 31,
2022
    June 30,
2021
    June 30,
2022
    June 30,
2021
 

Net income (loss)

   $ (3,340   $ 9,528     $ (198   $ 6,188     $ (7,671

Adjustments:

          

Interest income, net

     (562     (604     (493     (1,166     (73

Income tax expense (benefit)

     (897     3,483       2,601       2,586       2,891  

Depreciation and amortization

     3,711       3,891       3,550       7,602       6,998  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     (1,088     16,298       5,460       15,210       2,145  

Equity-based compensation expense

     1,988       1,638       2,405       3,626       4,051  

Foreign currency loss (gain), net

     7,012       690       (250     7,702       4,421  

Derivative valuation loss (gain), net

     (184     129       57       (55     143  

Merger-related costs

     —         —         2,459       —         12,290  

Other charges

     797       —         2,561       797       3,146  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 8,525     $ 18,755     $ 12,692     $ 27,280     $ 26,196  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (3,340   $ 9,528     $ (198   $ 6,188     $ (7,671

Adjustments:

          

Equity-based compensation expense

     1,988       1,638       2,405       3,626       4,051  

Foreign currency loss (gain), net

     7,012       690       (250     7,702       4,421  

Derivative valuation loss (gain), net

     (184     129       57       (55     143  

Merger-related costs

     —         —         2,459       —         12,290  

Other charges

     797       —         2,561       797       3,146  

Income tax effect on non-GAAP adjustments

     4,294       951       —         5,245       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 10,567     $ 12,936     $ 7,034     $ 23,503     $ 16,380  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income per common share—

          

- Basic

   $ 0.24     $ 0.28     $ 0.15     $ 0.52     $ 0.38  

- Diluted

   $ 0.23     $ 0.28     $ 0.15     $ 0.51     $ 0.36  

Weighted average number of shares – basic

     44,897,278       45,603,208       46,322,027       45,248,293       43,324,088  

Weighted average number of shares – diluted

     45,937,515       46,693,294       47,846,217       46,329,559       47,685,875  

We present Adjusted EBITDA and Adjusted Net Income as supplemental measures of our performance. We define Adjusted EBITDA for the periods indicated as EBITDA (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Merger-related costs and (v) Other charges. EBITDA for the periods indicated is defined as net income (loss) before interest income, net, income tax expense (benefit) and depreciation and amortization.

We prepare Adjusted Net Income by adjusting net income (loss) 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 Net Income is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income for the periods as net income (loss), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Merger-related costs, (v) Other charges and (vi) Income tax effect on non-GAAP adjustments.

For the three and six months ended June 30, 2021, we recorded $2,459 thousand and $12,290 thousand, respectively, of professional service fees and expenses incurred in connection with the contemplated merger transaction.

For the three and six months ended June 30, 2022, we recorded $797 thousand of professional service fees and expenses incurred in connection with certain strategic evaluations. For the three and six months ended June 30, 2021, we recorded $2,561 thousand and $3,146 thousand, respectively, of non-recurring professional service fees and expenses incurred in connection with the regulatory requests.

 

8