Key Financial Highlights:
- Q4 revenues: $16.7 million,
exceeding the top end of our guidance and marking the fourth
consecutive quarter of revenue growth.
- Q4 gross margin: 60.4% GAAP; 64.5% non-GAAP.
- Cash, cash equivalents and short-term deposits: $131.0 million.
HOD HASHARON, Israel, Feb. 26,
2025 /PRNewswire/ -- Valens Semiconductor Ltd. (NYSE:
VLN), a leader in high-performance connectivity, today reported
financial results for the fourth quarter and full year ended
December 31, 2024.
"2024 was a challenging year for many companies around the
world, including semiconductor companies in many markets, and these
challenges affected Valens as well. However, although our sales
were slowed by continued inventory digestion and weakness in our
customer markets, we believe that we are emerging from the bottom
of the cycle, and that 2025 will prove a turnaround year for our
company," said Gideon Ben-Zvi, CEO
of Valens Semiconductor. "We recently announced an ambitious, but
achievable, five-year plan that, if achieved, could see Valens more
than quadrupling its revenues over the coming years, as our
high-speed connectivity chipsets find growth in existing markets,
such as video conferencing, and within new markets such as
industrial machine vision, and as our automotive products gain
traction from new ADAS-based platforms."
"Given the continued validation of our groundbreaking technology
and our fortress balance sheet, we are well positioned to
capitalize on exciting growth opportunities and to expand Valens'
business," said Guy Nathanzon, CFO of Valens Semiconductor. "We
recently announced another share repurchase program of up to
$15 million, following the completion
of the $10 million program we
announced in late 2024. The share repurchase program reflects our
confidence in the company's long-term growth and commitment to
enhancing shareholder value."
Q4 2024 Financial Highlights:
- Q4 revenues reached $16.7
million, exceeding our guidance of $16.0-$16.3
million, compared to $16.0
million in Q3 2024 and $21.9
million in Q4 2023.
- Q4 Cross-Industry Business ("CIB") revenues, including Acroname
revenues, accounted for approximately 70% of total revenues at
$11.7 million compared to
$9.4 million dollars in Q3 2024 and
$15.8 million in Q4 2023.
- Q4 Automotive revenues accounted for approximately 30% of total
revenues at $5.0 million, compared to
$6.6 million dollars in Q3 2024 and
$6.1 million in Q4 2023.
- Q4 GAAP gross margin was 60.4% (non-GAAP gross margin was
64.5%), above the mid-point of the guidance. This is compared to a
GAAP gross margin of 56.4% for Q3 2024 and 61.7% for Q4 2023
(non-GAAP gross margin of 60.7% in Q3 2024 and 63.1% in Q4 2023).
On a segment basis, Q4 gross margin from the CIB was 64.7% and
gross margin from Automotive was 50.5%. This compares to a Q3 2024
gross margin of 70.2% and 37.0%, respectively, and a Q4 2023 gross
margin of 76.6% and 22.6%, respectively. The increase in Q4
automotive gross margin was due to an optimization of our product
cost. The decrease in gross margin of the CIB was due to a product
mix shift and lower fixed cost absorption.
- Q4 GAAP net loss decreased to $(7.3)
million, compared to a net loss of $(10.4) million dollars in Q3 2024 and a net
profit of $2.8 million dollars in Q4
2023.
- Q4 adjusted EBITDA was a loss of $(3.7)
million, better than the guidance range of $(4.0)-$(4.9)
million EBITDA loss. This compares to an adjusted EBITDA
loss of $(5.1) million dollars in Q3
2024 and an adjusted EBITDA profit of $2.2
million dollars in Q4 2023.
Full Year 2024 Financial Highlights
- 2024 revenues reached $57.9
million, compared to $84.2
million in the fiscal year of 2023.
- CIB revenues accounted for 62.7% (equivalent to $36.3 million, of which Acroname contributed
$3.4 million) compared to 68.2%
(equivalent to $57.4 million) in
2023, as customers worked through excess inventory, which slowed
the pace of orders.
- Automotive revenues accounted for 37.3% (equivalent to
$21.6 million), compared to 31.8%
(equivalent to $26.8 million) in
2023. The decrease is due to gradual price erosion and a reduction
in the number of units sold to Mercedes
Benz.
- 2024 GAAP gross margin was 59.2% (non-GAAP gross margin was
62.9%). This compared to a GAAP gross margin of 62.5% for 2023 (and
non-GAAP gross margin of 63.9%). On a segment basis, 2024 gross
margin from the CIB was 71.0% and gross margin from Automotive was
39.5%. This compares to gross margin of 77.1% and 31.1%,
respectively, in 2023. The increase in 2024 automotive gross margin
was due to an optimization of our product cost. The decrease in
gross margin of the CIB was due to a product mix shift and lower
fixed cost absorption.
- 2024 GAAP net loss was $(36.6)
million, compared to a GAAP net loss of $(19.7) million in 2023.
- Adjusted EBITDA loss in 2024 was $(21.1)
million, compared to $(10.3)
million in 2023.
- Robust balance sheet of $131.0
million in cash, cash equivalents and short-term deposits,
and no debt, as of December 31, 2024,
compared to $133.1 at the end of
September 2024, and $142.0 million as of December 31, 2023.
- Inventory balance of $10.2
million on December 31, 2024,
down from $11.7 million on
September 30, 2024, and $13.8 million on December
31, 2023.
2024 Business Highlights:
- Achieved three design wins with leading European automotive
OEMs for Valens' MIPI A-PHY standard-compliant chipsets.
- Completed the acquisition of Acroname to accelerate the
introduction of new innovative USB products for the industrial and
professional audio video markets.
- Targeted new verticals that have high growth potential,
including industrial machine vision, with recently released
chipsets.
- Commercialized the VS6320 chipset, which has attracted over 50
customers for professional audio-video and machine vision
applications that have started development of products, mainly for
the video conferencing market, that are expected to be
commercialized during the second half of 2025.
- Presented a five-year plan that, if achieved, could see Valens
more than quadruple its top-line revenues by 2029.
- Announced a share repurchase program of $10 million, which was completed in January 2025.
Financial Outlook for Q1 and Full Year of 2025
For Q1 2025, Valens Semiconductor is targeting revenues to range
between $16.3 million and
$16.6 million, gross margin to range
between 60.8% and 61.3%, and adjusted EBITDA loss to range between
$(4.5) million and $(4.2) million.
For the full year 2025, Valens Semiconductor is targeting
revenues to range between $71 million
and $76 million.
Goals for 2025
- Professional Audio-Video: Partial recovery from the inventory
digestion cycle; adoption and commercialization of VS6320-based
products for the video conferencing market.
- Industrial Machine Vision: Design win announcements based on
the VS6320 and VA7000 chipsets.
- Automotive: Design win announcements with leading OEMs.
- Acquisitions: Identify potential synergetic acquisitions and
close at least one, assuming the identification of a relevant
target.
Disclaimer: Valens Semiconductor does not provide GAAP net
profit (loss) guidance as certain elements of net profit (loss),
including share-based compensation expenses and warrant valuations,
are not predictable due to the high variability and difficulty of
making accurate forecasts. Adjusted EBITDA is a non-GAAP measure.
See the tables below for additional information regarding this and
other non-GAAP metrics used in this release.
Conference Call Information
Valens Semiconductor will host a conference call today,
Wednesday, February 26, 2025, at
8:30 a.m. Eastern Time (ET) to
discuss its fourth quarter and full year 2024 financial
results and business outlook. To access this call, dial (at
least 10 minutes before the scheduled time) +1 (888) 281-1167
(U.S.), 0 (808) 101-2717 (UK), 03 918 0610 (Israel) or +972 3 918 0610 (all other
locations). A live webcast of the conference call will be available
via the investor relations section of Valens Semiconductor's
website at Valens - Financials - Quarterly Results. The live
webcast can also be accessed by clicking here. A replay of the
conference call will be available on Valens Semiconductor's website
shortly after the call concludes.
NYSE Rule 203.01 Annual Financial Report Announcement
Pursuant to Rule 203.01 of the New York Stock Exchange Manual,
Valens Semiconductor Ltd. hereby announces to holders of its
ordinary shares that its Annual Report on Form 20-F for 2024
(including its full year 2024 audited financial statements), filed
with the U.S. Securities and Exchange Commission on February 26, 2025, is available in the investor
relations section of its website at
https://investors.valens.com/financials/secfilings/default.aspx.
While the company encourages the sustainable approach of
downloading and reading the report online, hard copies of the 2024
Annual Report will be provided free of charge, upon request, as
follows: Valens Semiconductor Ltd., 8 Hanagar St. POB 7152, Hod
Hasharon 4501309, Israel, or by
emailing: investors@valens.com.
Forward-Looking Statements
This press release includes "forward-looking statements"
within the meaning of the "safe harbor" provisions of the United
States Private Securities Litigation Reform Act of 1995.
Forward-looking statements may be identified by the use of words
such as "estimate," "plan," "project," "forecast," "intend,"
"will," "expect," "anticipate," "believe," "seek," "target" or
other similar expressions that predict or indicate future events or
trends or that are not statements of historical matters. These
forward-looking statements include, but are not limited to,
statements regarding our anticipated future results, including
financial results, our five-year plan, currency exchange
rates, and contract wins, and future economic and market
conditions. These statements are based on various assumptions,
whether or not identified in this press release, and on the current
expectations of Valens Semiconductor's ("Valens") management and
are not predictions of actual performance. These forward-looking
statements are provided for illustrative purposes only and are not
intended to serve as and must not be relied on by any investor as a
guarantee, an assurance, a prediction or a definitive statement of
fact or probability. Actual events and circumstances are difficult
or impossible to predict and will differ from assumptions. Many
actual events and circumstances are beyond the control of Valens
Semiconductor. These forward-looking statements are subject to a
number of risks and uncertainties, including the cyclicality of the
semiconductor industry; the effect of inflation and a rising
interest rate environment on our customers and industry; the
ability of our customers to absorb inventory; competition in the
semiconductor industry, and the failure to introduce new
technologies and products in a timely manner to compete
successfully against competitors; if Valens fails to adjust its
supply chain volume due to changing market conditions or fails to
estimate its customers' demand; disruptions in relationships with
any one of Valens' key customers; any difficulty selling Valens'
products if customers do not design its products into their product
offerings; Valens' dependence on winning selection processes; even
if Valens succeeds in winning selection processes for its products,
Valens may not generate timely or sufficient net sales or margins
from those wins; sustained yield problems or other delays or
quality events in the manufacturing process of products; our
ability to effectively manage, invest in, grow, and retain our
sales force, research and development capabilities, marketing team
and other key personnel; our ability to timely adjust product
prices to customers following price increase by the supply chain;
our ability to adjust our inventory level due to reduction in
demand due to inventory buffers accrued by customers; our
expectations regarding the outcome of any future litigation in
which we are named as a party; our ability to adequately protect
and defend our intellectual property and other proprietary rights;
our ability to successfully integrate or otherwise achieve
anticipated benefits from acquired businesses; the market price and
trading volume of the Valens ordinary shares may be volatile and
could decline significantly; global political and economic
uncertainty, including with respect to China-Taiwan
relations; political, economic, governmental and tax consequences
associated with our incorporation and location in Israel; and those factors discussed in Valens'
Form 20-F filed with the SEC on February 26,
2025 under the heading "Risk Factors," and other documents
of Valens filed, or to be filed, with the SEC. If any of these
risks materialize or our assumptions prove incorrect, actual
results could differ materially from the results implied by these
forward-looking statements. There may be additional risks that
Valens does not presently know or that Valens currently believes
are immaterial that could also cause actual results to differ from
those contained in the forward-looking statements. In addition,
forward-looking statements reflect Valens' expectations, plans or
forecasts of future events and views as of the date of this press
release. Valens anticipates that subsequent events and developments
may cause Valens' assessments to change. However, while Valens may
elect to update these forward-looking statements at some point in
the future, Valens specifically disclaims any obligation to do so.
These forward-looking statements should not be relied upon as
representing Valens' assessment as of any date subsequent to the
date of this press release. Accordingly, undue reliance should not
be placed upon the forward-looking statements.
About Valens Semiconductor
Valens Semiconductor is a leader in high-performance
connectivity, enabling customers to transform the digital
experiences of people worldwide. Valens' chipsets are integrated
into countless devices from leading customers, powering
state-of-the-art audio-video installations, next-generation
videoconferencing, and enabling the evolution of ADAS and
autonomous driving. Pushing the boundaries of connectivity, Valens
sets the standard everywhere it operates, and its technology forms
the basis for the leading industry standards such as HDBaseT® and
MIPI A-PHY. For more information,
visit https://www.valens.com/.
VALENS SEMICONDUCTOR
LTD.
|
SUMMARY OF FINANCIAL
RESULTS
|
(U.S. Dollars in
thousands, except per share amounts)
|
|
Three Months
Ended
December
31,
|
Year
Ended
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Revenues
|
16,665
|
21,940
|
57,859
|
84,161
|
Gross Profit
|
10,073
|
13,527
|
34,277
|
52,592
|
Gross Margin
|
60.4 %
|
61.7 %
|
59.2 %
|
62.5 %
|
Net Income
(Loss)
|
(7,317)
|
2,790
|
(36,583)
|
(19,661)
|
Working
Capital[1]
|
133,577
|
158,763
|
133,577
|
158,763
|
Cash, cash equivalents
and short-term deposits[2]
|
130,955
|
142,020
|
130,955
|
142,020
|
Net cash (used in)
operating activities
|
(330)
|
(4,136)
|
1,019
|
(6,359)
|
Non-GAAP Financial
Data
|
|
|
|
|
Non-GAAP Gross
Margin[3]
|
64.5 %
|
63.1 %
|
62.9 %
|
63.9 %
|
Adjusted EBITDA Income
(Loss)[4]
|
(3,688)
|
2,212
|
(21,063)
|
(10,259)
|
Non-GAAP Income (Loss)
per share
(in U.S. Dollars)
[5]
|
$(0.02)
|
$0.06
|
$(0.15)
|
$(0.05)
|
VALENS
SEMICONDUCTOR LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
|
(U.S. Dollars in
thousands, except share and per share amounts)
|
|
Three Months
Ended
December 31,
|
|
Year Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
REVENUES
|
16,665
|
|
21,940
|
|
57,859
|
|
84,161
|
COST OF
REVENUES
|
(6,592)
|
|
(8,413)
|
|
(23,582)
|
|
(31,569)
|
GROSS
PROFIT
|
10,073
|
|
13,527
|
|
34,277
|
|
52,592
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
Research and
development expenses
|
(10,061)
|
|
(8,631)
|
|
(40,475)
|
|
(48,171)
|
Sales and marketing
expenses
|
(4,666)
|
|
(3,984)
|
|
(18,302)
|
|
(17,314)
|
General and
administrative expenses
|
(3,671)
|
|
(2,648)
|
|
(16,465)
|
|
(14,024)
|
Change in earnout
liability
|
(85)
|
|
-
|
|
(377)
|
|
-
|
TOTAL OPERATING
EXPENSES
|
(18,483)
|
|
(15,263)
|
|
(75,619)
|
|
(79,509)
|
OPERATING
LOSS
|
(8,410)
|
|
(1,736)
|
|
(41,342)
|
|
(26,917)
|
Change in fair value of
Forfeiture Shares
|
(1)
|
|
95
|
|
37
|
|
1,713
|
Financial income,
net
|
1,136
|
|
4,477
|
|
4,795
|
|
5,637
|
INCOME (LOSS) BEFORE
INCOME TAXES
|
(7,275)
|
|
2,836
|
|
(36,510)
|
|
(19,567)
|
INCOME
TAXES
|
(44)
|
|
(51)
|
|
(96)
|
|
(112)
|
INCOME (LOSS) AFTER
INCOME TAXES
|
(7,319)
|
|
2,785
|
|
(36,606)
|
|
(19,679)
|
Equity in earnings of
investee
|
2
|
|
5
|
|
23
|
|
18
|
NET INCOME
(LOSS)
|
(7,317)
|
|
2,790
|
|
(36,583)
|
|
(19,661)
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
Change in unrealized
gains on cash flow hedges
|
601
|
|
-
|
|
601
|
|
-
|
TOTAL COMPREHENSIVE
LOSS
|
(6,716)
|
|
2,790
|
|
(35,982)
|
|
(19,661)
|
EARNINGS PER SHARE
DATA:
|
|
|
|
|
|
|
|
BASIC AND DILUTED
NET INCOME (LOSS)
PER ORDINARY
SHARE[6] (in
U.S. Dollars)
|
$(0.07)
|
|
$0.03
|
|
$(0.35)
|
|
$(0.19)
|
WEIGHTED AVERAGE
NUMBER OF SHARES AND VESTED RSUS USED
IN COMPUTING NET
INCOME (LOSS) PER ORDINARY SHARE
|
106,683,126
|
|
102,964,797
|
|
105,477,191
|
|
101,985,939
|
|
|
|
|
|
|
|
|
|
|
VALENS SEMICONDUCTOR
LTD.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(U.S. Dollars in
thousands)
|
ASSETS
|
|
December 31,
2024
|
|
December 31,
2023
|
CURRENT
ASSETS
Cash and cash
equivalents
|
|
|
35,423
|
|
|
17,261
|
Short-term deposits
|
|
|
95,532
|
|
|
124,759
|
Restricted Short-term deposit
|
|
|
1,138
|
|
|
-
|
Trade accounts receivables
|
|
|
7,751
|
|
|
14,642
|
Inventories
|
|
|
10,155
|
|
|
13,836
|
Prepaid expenses and other current assets
|
|
|
3,904
|
|
|
4,196
|
TOTAL CURRENT
ASSETS
|
|
|
153,903
|
|
|
174,694
|
LONG-TERM
ASSETS:
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
3,555
|
|
|
2,954
|
Operating lease right-of-use assets
|
|
|
7,458
|
|
|
2,202
|
Intangible assets
|
|
|
4,702
|
|
|
-
|
Goodwill
|
|
|
1,847
|
|
|
-
|
Other assets
|
|
|
687
|
|
|
708
|
TOTAL LONG-TERM
ASSETS
|
|
|
18,249
|
|
|
5,864
|
TOTAL
ASSETS
|
|
|
172,152
|
|
|
180,558
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
CURRENT
LIABILITIES
|
|
|
20,326
|
|
|
15,931
|
LONG-TERM
LIABILITIES:
|
|
|
|
|
|
|
Forfeiture shares
|
|
|
1
|
|
|
38
|
Operating leases
liabilities
|
|
|
6,645
|
|
|
190
|
Earnout liability
|
|
|
2,413
|
|
|
-
|
Other long-term liabilities
|
|
|
79
|
|
|
95
|
TOTAL LONG-TERM
LIABILITIES
|
|
|
9,138
|
|
|
323
|
TOTAL
LIABILITIES
|
|
|
29,464
|
|
|
16,254
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS'
EQUITY
|
|
|
142,688
|
|
|
164,304
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
172,152
|
|
|
180,558
|
|
|
|
|
|
|
|
VALENS SEMICONDUCTOR
LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(U.S. Dollars in
thousands)
|
|
|
Three Months
Ended
December
31,
|
Year
Ended
December
31,
|
|
|
2024
|
2023
|
2024
|
2023
|
CASH FLOW FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
Net income (loss) for the period
|
|
(7,317)
|
2,790
|
(36,583)
|
|
(19,661)
|
Adjustments to reconcile net income (loss) to net cash used in
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
788
|
439
|
2,546
|
|
1,632
|
Stock-based
compensation
|
|
3,859
|
3,509
|
15,118
|
|
15,026
|
Exchange rate
differences
|
|
(693)
|
(2,707)
|
660
|
|
945
|
Realized and unrealized losses on non-designated derivative
instruments
|
|
609
|
-
|
609
|
|
-
|
Interest on short-term
deposits
|
|
(361)
|
(481)
|
244
|
|
(848)
|
Change in fair value
of forfeiture shares
|
|
1
|
(95)
|
(37)
|
|
(1,713)
|
Change in earnout
liability
|
|
85
|
-
|
377
|
|
-
|
Reduction in the
carrying amount of ROU assets
|
|
(119)
|
410
|
1,500
|
|
1,874
|
Equity in earnings of
investee, net of dividend received
|
|
(4)
|
(12)
|
17
|
|
1
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Trade accounts
receivable
|
|
(534)
|
(7,020)
|
7,185
|
|
(3,166)
|
Prepaid expenses and
other current assets
|
|
(294)
|
(557)
|
991
|
|
489
|
Inventories
|
|
1,503
|
3,066
|
6,178
|
|
9,980
|
Other long-term
assets
|
|
19
|
(168)
|
12
|
|
(174)
|
Current
Liabilities
|
|
1,906
|
(2,931)
|
3,496
|
|
(9,187)
|
Change in operating
lease liabilities
|
|
209
|
(347)
|
(1,278)
|
|
(1,598)
|
Other long-term
liabilities
|
|
13
|
(32)
|
(16)
|
|
41
|
Net cash provided by (used in) operating
activities
|
|
(330)
|
(4,136)
|
1,019
|
|
(6,359)
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Investment in short-term deposits
|
|
(37,879)
|
(32,682)
|
(141,541)
|
|
(206,024)
|
Maturities of short-term deposits
|
|
40,695
|
41,804
|
170,113
|
|
208,561
|
Purchase of property and equipment
|
|
(880)
|
(86)
|
(1,867)
|
|
(1,185)
|
Investment in a restricted short-term deposit
|
|
(1,120)
|
-
|
(1,120)
|
|
-
|
Derivative instruments
of non-designated hedges
|
|
(4)
|
-
|
(4)
|
|
-
|
Cash paid for
business combination, net of cash acquired
|
|
-
|
-
|
(7,800)
|
|
-
|
Net cash provided by investing activities
|
|
812
|
9,036
|
17,781
|
|
1,352
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Repurchase of Ordinary Shares
|
|
(1,016)
|
-
|
(1,016)
|
|
-
|
Exercise of stock options
|
|
169
|
233
|
861
|
|
1,498
|
Net cash provided by (used in) financing activities
|
|
(847)
|
233
|
(155)
|
|
1,498
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash
equivalents
|
|
345
|
942
|
(483)
|
|
746
|
INCREASE (DECREASE)
IN CASH AND CASH EQUIVALENTS
|
|
(20)
|
6,075
|
18,162
|
|
(2,763)
|
CASH AND CASH
EQUIVALENTS AT THE BEGINNING OF THE PERIOD
|
|
35,443
|
11,186
|
17,261
|
|
20,024
|
CASH AND CASH
EQUIVALENTS AT THE END OF THE PERIOD
|
|
35,423
|
17,261
|
35,423
|
|
17,261
|
|
|
|
|
|
|
|
SUPPLEMENT
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
Cash
paid for taxes
|
|
20
|
31
|
122
|
|
293
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING
ACTIVITIES
|
|
|
|
|
|
|
Trade accounts payable
on account of property and equipment
|
|
260
|
486
|
569
|
|
611
|
Repurchase of Ordinary
Shares
|
|
597
|
-
|
597
|
|
-
|
Fair value of earnout
liability assumed in business combination
|
|
-
|
-
|
2,036
|
|
-
|
Operating lease
liabilities arising from obtaining operating right-of-use assets
and lease modification
|
|
682
|
24
|
6,094
|
|
398
|
VALENS SEMICONDUCTOR
LTD.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL
MEASURES
(U.S. Dollars in thousands)
The following table provides a reconciliation of Net income
(loss) to Adjusted EBITDA, a non-GAAP measure. Adjusted EBITDA is
defined as Net profit (loss) before financial income (expense),
net, income taxes, equity in earnings of investee and depreciation
and amortization, further adjusted to exclude share-based
compensation, change in fair value of Forfeiture Shares, change in
earnout liability and certain batch production incident expenses,
which may vary from period-to-period. We caution investors that
amounts presented in accordance with our definition of Adjusted
EBITDA may not be comparable to similar measures disclosed by other
issuers, because not all issuers calculate Adjusted EBITDA in the
same manner. Adjusted EBITDA should not be considered as an
alternative to Net income (loss) or any other performance measures
derived in accordance with GAAP or as an alternative to cash flows
from operating activities as a measure of our liquidity.
Although we provide guidance for Adjusted EBITDA, we are not
able to provide guidance for projected Net profit (loss), the most
directly comparable GAAP measures. Certain elements of Net profit
(loss), including share-based compensation expenses and warrant
valuations, are not predictable due to the high variability and
difficulty of making accurate forecasts. As a result, it is
impractical for us to provide guidance on Net profit (loss) or to
reconcile our Adjusted EBITDA guidance without unreasonable
efforts. Consequently, no disclosure of projected Net profit (loss)
is included. For the same reasons, we are unable to address the
probable significance of the unavailable information.
|
Three Months
Ended
December
31,
|
Year
Ended
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
Net income
(loss)
|
(7,317)
|
2,790
|
(36,583)
|
(19,661)
|
Adjusted to exclude
the following:
|
|
|
|
|
|
Change in fair value of
Forfeiture Shares
|
1
|
(95)
|
(37)
|
(1,713)
|
|
Change in earnout
liability
|
85
|
-
|
377
|
-
|
|
Financial income,
net
|
(1,136)
|
(4,477)
|
(4,795)
|
(5,637)
|
|
Income taxes
|
44
|
51
|
96
|
112
|
|
Equity in earnings of
investee
|
(2)
|
(5)
|
(23)
|
(18)
|
|
Certain batch
production incident expenses (income)
|
(10)
|
-
|
2,238
|
-
|
|
Depreciation and
amortization
|
788
|
439
|
2,546
|
1,632
|
|
Stock-based
compensation expenses
|
3,859
|
3,509
|
15,118
|
15,026
|
Adjusted EBITDA
income (loss)
|
(3,688)
|
2,212
|
(21,063)
|
(10,259)
|
VALENS SEMICONDUCTOR
LTD.
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES
|
(U.S. Dollars in
thousands, except per share amounts)
|
|
The following tables
provide a calculation of the GAAP Income (Loss) per ordinary share
and reconciliation to
Non-GAAP Income (Loss) per ordinary share.
|
|
Three Months
Ended
December
31,
|
Year
Ended
December
31,
|
GAAP Income
(Loss) per ordinary Share
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
GAAP Net income
(loss) used for computing
Income (Loss) per
ordinary Share
|
(7,317)
|
2,790
|
(36,583)
|
(19,661)
|
Earnings Per Share
Data:
|
|
|
|
|
GAAP income (loss)
per ordinary Share (in U.S. Dollars)
|
$(0.07)
|
$0.03
|
$(0.35)
|
$(0.19)
|
Weighted average
number of shares and vested RSUs used in
computing net income
(loss) per ordinary share
|
106,683,126
|
102,964,797
|
105,477,191
|
101,985,939
|
|
Three Months
Ended
December
31,
|
Year
Ended
December
31,
|
Non-GAAP Income
(Loss) per ordinary Share
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
GAAP Net income
(loss)
|
(7,317)
|
2,790
|
(36,583)
|
(19,661)
|
Adjusted to exclude the
following:
|
|
|
|
|
Stock based
compensation
|
3,859
|
3,509
|
15,118
|
15,026
|
Depreciation and
amortization
|
788
|
439
|
2,546
|
1,632
|
Certain batch
production incident expenses (income)
|
(10)
|
-
|
2,238
|
-
|
Change in earnout
liability
|
85
|
-
|
377
|
-
|
Change in fair value of
Forfeiture Shares
|
1
|
(95)
|
(37)
|
(1,713)
|
Total Income (Loss)
used for computing
Income (Loss) per
ordinary Share
|
(2,594)
|
6,643
|
(16,341)
|
(4,716)
|
Earnings Per Share
Data:
|
|
|
|
|
Non-GAAP Income
(Loss) per ordinary Share (in U.S. Dollars)
|
$(0.02)
|
$0.06
|
$(0.15)
|
$(0.05)
|
Weighted average
number of shares and vested RSUs used for
computing net income
(loss) per ordinary share
|
106,683,126
|
102,964,797
|
105,477,191
|
101,985,939
|
[1] Working Capital is calculated as Total
Current Assets, less Total Current Liabilities, as of the last day
of the period.
[2] As of the last day of
the period.
[3] Non-GAAP Gross Margin is
defined as: GAAP Gross Profit excluding share-based
compensation and depreciation and amortization expenses, divided by
revenue. For the three months ended December
31, 2024, and 2023, share-based compensation and
depreciation and amortization expenses were $681 thousand and $328
thousand, respectively. For the twelve months ended
December 31, 2024, and 2023,
share-based compensation and depreciation and amortization expenses
were $2,135 thousand and $1,200 thousand,
respectively.
[4] Adjusted EBITDA is defined
as Net profit (loss) before financial income (expense), net, income
taxes, equity in earnings of investee and depreciation and
amortization, further adjusted to exclude share-based compensation,
certain batch production incident expenses and change in fair value
of Forfeiture Shares and in earnout liability, which may
vary from period-to-period. We caution investors that amounts
presented in accordance with our definition of Adjusted EBITDA may
not be comparable to similar measures disclosed by other issuers,
because not all issuers calculate Adjusted EBITDA in the same
manner. Adjusted EBITDA should not be considered as an alternative
to Net loss or any other performance measures derived in accordance
with GAAP or as an alternative to cash flows from operating
activities as a measure of our liquidity. Please refer to the
appendix at the end of this press release for a reconciliation to
the most directly comparable measure in accordance with
GAAP.
[5] See reconciliation of GAAP to
non-GAAP financial measures.
[6] See
footnote 5.
For more information, please contact:
Michal Ben Ari
Investor Relations Manager
Valens Semiconductor Ltd.
michal.benari@valens.com
Miri Segal
MS-IR
msegal@ms-ir.com
Media Contact:
Yoni Dayan
Head of Communications
Valens Semiconductor Ltd.
yoni.dayan@valens.com
Infographic -
https://mma.prnewswire.com/media/2626359/Valens_Semiconductor.jpg
Logo -
https://mma.prnewswire.com/media/2309625/Valens_Semiconductor_Logo.jpg
View original content to download
multimedia:https://www.prnewswire.com/news-releases/valens-semiconductor-reports-fourth-quarter-and-full-year-2024-results-302385955.html
SOURCE Valens Semiconductor