Allegro MicroSystems Reports Second Quarter 2025 Results

MANCHESTER, N.H., Oct. 31, 2024 (GLOBE NEWSWIRE) -- Allegro MicroSystems, Inc. (โ€œAllegroโ€ or the โ€œCompanyโ€) (Nasdaq: ALGM), a global leader in power and sensing semiconductor solutions for motion control and energy efficient systems, today announced financial results for its second quarter ended September 27, 2024.

โ€œWe delivered results in-line with our commitments. Second quarter sales were $187 million, with sequential growth in both Automotive and Industrial and Other end markets. Non-GAAP EPS was $0.08, at the high end of our outlook,โ€ said Vineet Nargolwala, President and CEO of Allegro. โ€œWe are encouraged by the continued demand for our differentiated solutions and the progress made by our customers and partners to rebalance their inventories. We continue to invest for growth to extend our market leadership. The accelerating pace of our new product introductions, as evidenced by our latest product releases, sets the stage for significant growth momentum in the near future.โ€

Second Quarter Financial Highlights:

In thousands, except per share dataย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Net Salesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Automotiveย $141,893ย ย $131,184ย ย $197,321ย ย $273,077ย ย $382,751ย 
Industrial and otherย ย 45,498ย ย ย 35,735ย ย ย 78,188ย ย ย 81,233ย ย ย 171,051ย 
Total net salesย $187,391ย ย $166,919ย ย $275,509ย ย $354,310ย ย $553,802ย 
GAAP Financial Measuresย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross margin %ย ย 45.7%ย ย 44.8%ย ย 57.9%ย ย 45.3%ย ย 57.3%
Operating margin %ย ย 2.2%ย ย (6.4)%ย ย 26.5%ย ย (1.9)%ย ย 25.9%
Diluted EPSย $(0.18)ย $(0.09)ย $0.34ย ย $(0.27)ย $0.65ย 
Non-GAAP Financial Measuresย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross margin %ย ย 48.8%ย ย 48.8%ย ย 58.3%ย ย 48.8%ย ย 58.1%
Operating margin %ย ย 11.7%ย ย 6.0%ย ย 31.3%ย ย 9.0%ย ย 31.0%
Diluted EPSย $0.08ย ย $0.03ย ย $0.40ย ย $0.11ย ย $0.79ย 

Business Outlook

For the third quarter of fiscal year 2025 ending December 27, 2024, the Company expects net sales to be in the range of $170 million to $180 million. This outlook comprehends continued progress toward vehicle electrification and ongoing inventory rebalancing as reflected in the latest third-party estimates, as well as typical December quarter seasonality. The Company also estimates the following results on a non-GAAP basis:

  • Gross Margin is expected to be between 49% and 51%,
  • The Company made a voluntary $25 million payment on its term loan facility on October 31, 2024 and now expects Interest Expense to be approximately $6 million, and
  • Diluted Earnings per Share are expected to be between $0.04 and $0.08.

Allegro has not provided a reconciliation of its third fiscal quarter outlook for non-GAAP Gross Margin, non-GAAP Interest Expense, and non-GAAP Diluted Earnings per Share because estimates of all of the reconciling items cannot be provided without unreasonable efforts. It is difficult to reasonably provide a forward-looking estimate between such forward-looking non-GAAP measures and the comparable forward-looking U.S. generally accepted accounting principles (โ€œGAAPโ€) measures. Certain factors that are materially significant to Allegroโ€™s ability to estimate these items are out of its control and/or cannot be reasonably predicted.

Earnings Webcast

A webcast will be held on Thursday, October 31, 2024 at 8:30 a.m., Eastern Time. Vineet Nargolwala, President and Chief Executive Officer, and Derek P. Dโ€™Antilio, Executive Vice President and Chief Financial Officer, will discuss Allegroโ€™s business and financial results.

The webcast will be available on the Investor Relations section of the Companyโ€™s website at investors.allegromicro.com. A recording of the webcast will be posted in the same location shortly after the call concludes and will be available for at least 90 days.

About Allegro MicroSystems

Allegro MicroSystems is a leading global designer, developer, fabless manufacturer and marketer of sensor integrated circuits (โ€œICsโ€) and application-specific analog power ICs enabling emerging technologies in the automotive and industrial markets. Allegroโ€™s diverse product portfolio provides efficient and reliable solutions for the electrification of vehicles, automotive ADAS safety features, automation for Industry 4.0 and power saving technologies for data centers and clean energy applications.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, contained in this press release including statements regarding our future results of operations and financial position, business strategy, prospective products and the plans and objectives of management for future operations, including, among others, statements regarding the liquidity, growth and profitability strategies and factors affecting our business are forward-looking statements. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.

Without limiting the foregoing, in some cases, you can identify forward-looking statements by terms such as โ€œaim,โ€ โ€œmay,โ€ โ€œwill,โ€ โ€œshould,โ€ โ€œexpect,โ€ โ€œexploring,โ€ โ€œplan,โ€ โ€œanticipate,โ€ โ€œcould,โ€ โ€œintend,โ€ โ€œtarget,โ€ โ€œproject,โ€ โ€œwould,โ€ โ€œcontemplate,โ€ โ€œbelieve,โ€ โ€œestimate,โ€ โ€œpredict,โ€ โ€œpotential,โ€ โ€œseek,โ€ or โ€œcontinueโ€ or the negative of these terms or other similar expressions, although not all forward-looking statements contain these words. No forward-looking statement is a guarantee of future results, performance or achievements, and one should avoid placing undue reliance on such statements.

Forward-looking statements are based on our managementโ€™s current expectations, beliefs and assumptions and on information currently available to us. Such beliefs and assumptions may or may not prove to be correct. Additionally, such forward-looking statements are subject to a number of known and unknown risks, uncertainties and assumptions, and actual results may differ materially from those expressed or implied in the forward-looking statements due to various factors, including, but not limited to, those identified in Part II, Item 7. โ€œManagementโ€™s Discussion and Analysis of Financial Condition and Results of Operations,โ€ and Part I, Item 1A. โ€œRisk Factorsโ€ in our Annual Report on Form 10-K for the year ended March 29, 2024, as any such factors may be updated from time to time in our Quarterly Reports on Form 10-Q and our other filings with the Securities and Exchange Commission (the "SEC"). These risks and uncertainties include, but are not limited to: downturns or volatility in general economic conditions; our ability to compete effectively, expand our market share and increase our net sales and profitability; our reliance on a limited number of third-party semiconductor wafer fabrication facilities and suppliers of other materials; any failure to adjust purchase commitments and inventory management based on changing market conditions or customer demand; shifts in our product mix, customer mix or channel mix, which could negatively impact our gross margin; the cyclical nature of the semiconductor industry, including the analog segment in which we compete; any downturn or disruption in the automotive market or industry; our ability to successfully integrate the acquisition of other companies or technologies and products into our business; our ability to compensate for decreases in average selling prices of our products and increases in input costs; our ability to manage any sustained yield problems or other delays at our third-party wafer fabrication facilities or in the final assembly and test of our products; our ability to accurately predict our quarterly net sales and operating results and meet the expectations of investors; our dependence on manufacturing operations in the Philippines; our reliance on distributors to generate sales; events beyond our control impacting us, our key suppliers or our manufacturing partners; our ability to develop new product features or new products in a timely and cost-effective manner; our ability to manage growth; any slowdown in the growth of our end markets; the loss of one or more significant customers; our ability to meet customersโ€™ quality requirements; uncertainties related to the design win process and our ability to recover design and development expenses and to generate timely or sufficient net sales or margins; changes in government trade policies, including the imposition of export restrictions and tariffs; our exposures to warranty claims, product liability claims and product recalls; our dependence on international customers and operations; the availability of rebates, tax credits and other financial incentives on end-user demands for certain products; risks, liabilities, costs and obligations related to governmental regulations and other legal obligations, including export/trade control, privacy, data protection, information security, cybersecurity, consumer protection, environmental and occupational health and safety, antitrust, anti-corruption and anti-bribery, product safety, environmental protection, employment matters and tax; the volatility of currency exchange rates; our ability to raise capital to support our growth strategy; our indebtedness may limit our flexibility to operate our business; our ability to effectively manage our growth and to retain key and highly skilled personnel; our ability to protect our proprietary technology and inventions through patents or trade secrets; our ability to commercialize our products without infringing third-party intellectual property rights; disruptions or breaches of our information technology systems or confidential information or those of our third-party service providers; our principal stockholders has substantial control over us; anti-takeover provisions in our organizational documents and under the General Corporation Law of the State of Delaware; any failure to design, implement or maintain effective internal control over financial reporting; changes in tax rates or the adoption of new tax legislation; the negative impacts of sustained inflation on our business; the physical, transition and litigation risks presented by climate change; and other events beyond our control. Moreover, we operate in an evolving environment. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties.

You should read this press release and the documents that we reference completely and with the understanding that our actual future results may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements. All forward-looking statements speak only as of the date of this press release, and except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements, whether as a result of any new information, future events, changed circumstances or otherwise.

This press release includes certain non-GAAP financial measures as defined by the SEC rules. These non-GAAP financial measures are provided in addition to, and not as a substitute for or superior to measures of, financial performance prepared in accordance with GAAP. There are a number of limitations related to the use of these non-GAAP financial measures versus their nearest GAAP equivalents. For example, other companies may calculate non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of the presented non-GAAP financial measures as tools for comparison.

This press release may not be reproduced, forwarded to any person or published, in whole or in part.

ย ย 
ALLEGRO MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)
(Unaudited)
ย 
ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
Net salesย $187,391ย ย $275,509ย ย $354,310ย ย $553,802ย 
Cost of goods soldย ย 101,729ย ย ย 116,006ย ย ย 193,877ย ย ย 236,349ย 
Gross profitย ย 85,662ย ย ย 159,503ย ย ย 160,433ย ย ย 317,453ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย 
Research and developmentย ย 43,510ย ย ย 43,428ย ย ย 88,714ย ย ย 86,403ย 
Selling, general and administrativeย ย 38,085ย ย ย 43,160ย ย ย 78,282ย ย ย 87,389ย 
Total operating expensesย ย 81,595ย ย ย 86,588ย ย ย 166,996ย ย ย 173,792ย 
Operating income (loss)ย ย 4,067ย ย ย 72,915ย ย ย (6,563)ย ย 143,661ย 
Interest and other (expense) incomeย ย (12,398)ย ย 156ย ย ย (18,341)ย ย (2,486)
Loss on change in fair value of forward repurchase contractย ย (34,752)ย ย โ€”ย ย ย (34,752)ย ย โ€”ย 
(Loss) income before income taxesย ย (43,083)ย ย 73,071ย ย ย (59,656)ย ย 141,175ย 
Income tax (benefit) provisionย ย (9,470)ย ย 7,400ย ย ย (8,430)ย ย 14,615ย 
Net (loss) incomeย ย (33,613)ย ย 65,671ย ย ย (51,226)ย ย 126,560ย 
Net income attributable to non-controlling interestsย ย 62ย ย ย 54ย ย ย 124ย ย ย 93ย 
Net (loss) income attributable to Allegro MicroSystems, Inc.ย $(33,675)ย $65,617ย ย $(51,350)ย $126,467ย 
Net (loss) income per common share attributable to Allegro MicroSystems, Inc.:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย $(0.18)ย $0.34ย ย $(0.27)ย $0.66ย 
Dilutedย $(0.18)ย $0.34ย ย $(0.27)ย $0.65ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 189,182,850ย ย ย 192,431,094ย ย ย 191,324,281ย ย ย 192,214,210ย 
Dilutedย ย 189,182,850ย ย ย 195,100,855ย ย ย 191,324,281ย ย ย 195,055,495ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Supplemental Schedule of Total Net Sales

The following table summarizes total net sales by market within the Companyโ€™s unaudited condensed consolidated statements of operations:

ย ย Three-Month Period Endedย ย Changeย ย Six-Month Period Endedย ย Changeย 
ย ย September 27,
2024
ย ย September 29,
2023
ย ย Amountย ย %ย ย September 27,
2024
ย ย September 29,
2023
ย ย Amountย ย %ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
Automotiveย $141,893ย ย $197,321ย ย $(55,428)ย ย (28)%ย $273,077ย ย $382,751ย ย $(109,674)ย ย (29)%
Industrial and otherย ย 45,498ย ย ย 78,188ย ย ย (32,690)ย ย (42)%ย ย 81,233ย ย ย 171,051ย ย ย (89,818)ย ย (53)%
Total net salesย $187,391ย ย $275,509ย ย $(88,118)ย ย (32)%ย $354,310ย ย $553,802ย ย $(199,492)ย ย (36)%


ย 
ALLEGRO MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
ย 
ย ย September 27,
2024
ย ย March 29,
2024
ย 
ย ย (Unaudited)ย ย ย ย 
Assetsย ย ย ย ย ย 
Current assets:ย ย ย ย ย ย 
Cash and cash equivalentsย $188,751ย ย $212,143ย 
Restricted cashย ย 10,287ย ย ย 10,018ย 
Trade accounts receivable, netย ย 76,985ย ย ย 118,508ย 
Inventoriesย ย 176,648ย ย ย 162,302ย 
Prepaid income taxesย ย 38,636ย ย ย 31,908ย 
Prepaid expenses and other current assetsย ย 32,253ย ย ย 33,584ย 
Current portion of related party notes receivableย ย โ€”ย ย ย 3,750ย 
Total current assetsย ย 523,560ย ย ย 572,213ย 
Property, plant and equipment, netย ย 325,051ย ย ย 321,175ย 
Deferred income tax assetsย ย 61,839ย ย ย 54,496ย 
Goodwillย ย 203,151ย ย ย 202,425ย 
Intangible assets, netย ย 266,753ย ย ย 276,854ย 
Related party notes receivable, less current portionย ย โ€”ย ย ย 4,688ย 
Equity investment in related partyย ย 30,186ย ย ย 26,727ย 
Other assetsย ย 81,577ย ย ย 72,025ย 
Total assetsย $1,492,117ย ย $1,530,603ย 
Liabilities, Non-Controlling Interests and Stockholdersโ€™ Equityย ย ย ย ย ย 
Current liabilities:ย ย ย ย ย ย 
Trade accounts payableย $50,245ย ย $35,964ย 
Amounts due to related partyย ย 5,546ย ย ย 1,626ย 
Accrued expenses and other current liabilitiesย ย 62,742ย ย ย 76,389ย 
Current portion of long-term debtย ย 5,475ย ย ย 3,929ย 
Total current liabilitiesย ย 124,008ย ย ย 117,908ย 
Long-term debtย ย 396,056ย ย ย 249,611ย 
Other long-term liabilitiesย ย 33,345ย ย ย 31,368ย 
Total liabilitiesย ย 553,409ย ย ย 398,887ย 
Commitments and contingenciesย ย ย ย ย ย 
Stockholdersโ€™ Equity:ย ย ย ย ย ย 
Preferred stockย ย โ€”ย ย ย โ€”ย 
Common stockย ย 1,840ย ย ย 1,932ย 
Additional paid-in capitalย ย 993,988ย ย ย 694,332ย 
(Accumulated deficit) retained earningsย ย (31,931)ย ย 463,012ย 
Accumulated other comprehensive lossย ย (26,583)ย ย (28,841)
Equity attributable to Allegro MicroSystems, Inc.ย ย 937,314ย ย ย 1,130,435ย 
Non-controlling interestsย ย 1,394ย ย ย 1,281ย 
Total stockholdersโ€™ equityย ย 938,708ย ย ย 1,131,716ย 
Total liabilities, non-controlling interests and stockholdersโ€™ equityย $1,492,117ย ย $1,530,603ย 


ย ย 
ALLEGRO MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
ย 
ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
Cash flows from operating activities:ย ย ย ย ย ย ย ย ย ย ย ย 
Net (loss) incomeย $(33,613)ย $65,671ย ย $(51,226)ย $126,560ย 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:ย ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย ย 15,997ย ย ย 15,080ย ย ย 32,455ย ย ย 29,353ย 
Amortization of deferred financing costsย ย 306ย ย ย 73ย ย ย 1,087ย ย ย 107ย 
Deferred income taxesย ย (2,796)ย ย (9,772)ย ย (7,795)ย ย (18,134)
Stock-based compensationย ย 11,545ย ย ย 10,877ย ย ย 21,663ย ย ย 21,919ย 
Loss on change in fair value of forward repurchase contractย ย 34,752ย ย ย โ€”ย ย ย 34,752ย ย ย โ€”ย 
Provisions for inventory and expected credit lossesย ย 2,111ย ย ย 4,239ย ย ย 4,488ย ย ย 9,422ย 
Change in fair value of marketable securitiesย ย โ€”ย ย ย (72)ย ย โ€”ย ย ย 3,579ย 
Other non-cash reconciling itemsย ย 6,563ย ย ย 43ย ย ย 6,577ย ย ย 43ย 
Changes in operating assets and liabilities:ย ย ย ย ย ย ย ย ย ย ย ย 
Trade accounts receivableย ย (13,717)ย ย 2,676ย ย ย 41,417ย ย ย (7,645)
Inventoriesย ย (2,845)ย ย (3,274)ย ย (18,831)ย ย (31,221)
Prepaid expenses and other assetsย ย (14,093)ย ย (6,253)ย ย (15,808)ย ย (16,453)
Trade accounts payableย ย 13,470ย ย ย (15,736)ย ย 13,670ย ย ย 2,695ย 
Due to and from related partiesย ย 695ย ย ย (3,990)ย ย 4,132ย ย ย 6,112ย 
Accrued expenses and other current and long-term liabilitiesย ย (2,828)ย ย (12,832)ย ย (16,838)ย ย (29,944)
Net cash provided by operating activitiesย ย 15,547ย ย ย 46,730ย ย ย 49,743ย ย ย 96,393ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย ย ย ย ย 
Purchases of property, plant and equipmentย ย (9,972)ย ย (31,191)ย ย (20,949)ย ย (76,101)
Sales of marketable securitiesย ย โ€”ย ย ย 6,204ย ย ย โ€”ย ย ย 16,175ย 
Net cash used in investing activitiesย ย (9,972)ย ย (24,987)ย ย (20,949)ย ย (59,926)
Cash flows from financing activities:ย ย ย ย ย ย ย ย ย ย ย ย 
Loan made to affiliateย ย โ€”ย ย ย (4,000)ย ย โ€”ย ย ย (4,000)
Net proceeds from Refinanced 2023 Term Loan Facilityย ย 193,483ย ย ย โ€”ย ย ย 193,483ย ย ย โ€”ย 
Payment of borrowings under 2023 Term Loan Facilityย ย โ€”ย ย ย โ€”ย ย ย (50,000)ย ย โ€”ย 
Finance lease paymentsย ย (240)ย ย โ€”ย ย ย (385)ย ย โ€”ย 
Receipts on related party notes receivableย ย 937ย ย ย 937ย ย ย 1,875ย ย ย 1,875ย 
Payments for taxes related to net share settlement of equity awardsย ย (1,126)ย ย (1,669)ย ย (12,297)ย ย (14,091)
Proceeds from issuance of common stock under employee stock purchase planย ย 1,987ย ย ย โ€”ย ย ย 1,987ย ย ย 1,899ย 
Repurchases of common stockย ย (853,805)ย ย โ€”ย ย ย (853,805)ย ย โ€”ย 
Net proceeds from issuance of common stockย ย 665,850ย ย ย โ€”ย ย ย 665,850ย ย ย โ€”ย 
Payment of debt issuance costsย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,450)
Net cash provided by (used in) financing activitiesย ย 7,086ย ย ย (4,732)ย ย (53,292)ย ย (15,767)
Effect of exchange rate changes on cash and cash equivalents and restricted cashย ย 2,200ย ย ย (901)ย ย 1,375ย ย ย (974)
Net increase (decrease) in cash and cash equivalents and restricted cashย ย 14,861ย ย ย 16,110ย ย ย (23,123)ย ย 19,726ย 
Cash and cash equivalents and restricted cash at beginning of periodย ย 184,177ย ย ย 362,321ย ย ย 222,161ย ย ย 358,705ย 
Cash and cash equivalents and restricted cash at end of period:ย $199,038ย ย $378,431ย ย $199,038ย ย $378,431ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Non-GAAP Financial Measures

In addition to the measures presented in our condensed consolidated financial statements, we regularly review other measures, defined as non-GAAP Financial Measures by the SEC, to evaluate our business, measure our performance, identify trends, prepare financial forecasts and make strategic decisions. The key measures we consider are non-GAAP Gross Profit, non-GAAP Gross Margin, non-GAAP Operating Expenses, non-GAAP Operating Income, non-GAAP Operating Margin, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP Profit before Tax, non-GAAP Income Tax Provision, non-GAAP Effective Tax Rate, non-GAAP Net Income Attributable to Allegro MicroSystems, Inc, non-GAAP Basic and Diluted Earnings per Share, non-GAAP Free Cash Flow, and non-GAAP Free Cash Flow as percentage of net sales (collectively, the โ€œNon-GAAP Financial Measuresโ€). These Non-GAAP Financial Measures provide supplemental information regarding our operating performance on a non-GAAP basis that excludes certain gains, losses and charges of a non-cash nature or that occur relatively infrequently and/or that management considers to be unrelated to our core operations, and in the case of non-GAAP Income Tax Provision, management believes that this non-GAAP measure of income taxes provides it with the ability to evaluate the non-GAAP Income Tax Provision across different reporting periods on a consistent basis, independent of special items and discrete items, which may vary in size and frequency. These Non-GAAP Financial Measures are used by both management and our board of directors, together with the comparable GAAP information, in evaluating our current performance and planning our future business activities.

The Non-GAAP Financial Measures are supplemental measures of our performance that are neither required by, nor presented in accordance with, GAAP. These Non-GAAP Financial Measures should not be considered as substitutes for GAAP Financial Measures, such as gross profit, gross margin, net income or any other performance measures derived in accordance with GAAP. Also, in the future we may incur expenses or charges, such as those being adjusted in the calculation of these Non-GAAP Financial Measures. Our presentation of these Non-GAAP Financial Measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. These Non-GAAP Financial Measures exclude costs related to acquisition and related integration expenses, amortization of acquired intangible assets, stock-based compensation, restructuring actions, related party activities and other non-operational costs.

Non-GAAP Income Tax Provision

In calculating non-GAAP Income Tax Provision, we have added back the following to GAAP Income Tax Provision:

  • Tax effect of adjustments to GAAP resultsโ€”Represents the estimated income tax effect of the adjustments to non-GAAP Profit before Tax described below and elimination of discrete tax adjustments.
ย ย 
Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Marginย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Gross Profitย $85,662ย ย $74,771ย ย $159,503ย ย $160,433ย ย $317,453ย 
GAAP Gross Margin (% of net sales)ย ย 45.7%ย ย 44.8%ย ย 57.9%ย ย 45.3%ย ย 57.3%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 10ย ย ย (1)ย ย โ€”ย ย ย 9ย ย ย โ€”ย 
Purchased intangible amortizationย ย 4,875ย ย ย 4,875ย ย ย 273ย ย ย 9,750ย ย ย 675ย 
Restructuring costsย ย 16ย ย ย 1,200ย ย ย โ€”ย ย ย 1,216ย ย ย โ€”ย 
Stock-based compensationย ย 817ย ย ย 561ย ย ย 946ย ย ย 1,378ย ย ย 3,552ย 
Total Non-GAAP Adjustmentsย $5,718ย ย $6,635ย ย $1,219ย ย $12,353ย ย $4,227ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Gross Profitย $91,380ย ย $81,406ย ย $160,722ย ย $172,786ย ย $321,680ย 
Non-GAAP Gross Margin (% of net sales)ย ย 48.8%ย ย 48.8%ย ย 58.3%ย ย 48.8%ย ย 58.1%


ย ย 
Reconciliation of Non-GAAP Operating Expensesย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Operating Expensesย $81,595ย ย $85,401ย ย $86,588ย ย $166,996ย ย $173,792ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Research and Development Expensesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
GAAP Research and Development Expensesย ย 43,510ย ย ย 45,204ย ย ย 43,428ย ย ย 88,714ย ย ย 86,403ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 206ย ย ย 1,029ย ย ย 2ย ย ย 1,235ย ย ย 9ย 
Restructuring costsย ย 260ย ย ย 169ย ย ย โ€”ย ย ย 429ย ย ย โ€”ย 
Stock-based compensationย ย 3,523ย ย ย 3,735ย ย ย 3,602ย ย ย 7,258ย ย ย 6,470ย 
Other costs(1)ย ย 3ย ย ย โ€”ย ย ย โ€”ย ย ย 3ย ย ย โ€”ย 
Non-GAAP Research and Development Expensesย ย 39,518ย ย ย 40,271ย ย ย 39,824ย ย ย 79,789ย ย ย 79,924ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Selling, General and Administrative Expensesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
GAAP Selling, General and Administrative Expensesย ย 38,085ย ย ย 40,197ย ย ย 43,160ย ย ย 78,282ย ย ย 87,389ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 275ย ย ย 814ย ย ย 1,804ย ย ย 1,089ย ย ย 4,876ย 
Purchased intangible amortizationย ย 535ย ย ย 535ย ย ย 357ย ย ย 1,070ย ย ย 715ย 
Restructuring costsย ย 2,046ย ย ย 1,045ย ย ย โ€”ย ย ย 3,091ย ย ย โ€”ย 
Stock-based compensationย ย 7,205ย ย ย 5,822ย ย ย 6,329ย ย ย 13,027ย ย ย 11,897ย 
Other costs(1)ย ย (1,820)ย ย 811ย ย ย 100ย ย ย (1,009)ย ย 100ย 
Non-GAAP Selling, General and Administrative Expensesย ย 29,844ย ย ย 31,170ย ย ย 34,570ย ย ย 61,014ย ย ย 69,801ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total Non-GAAP Adjustmentsย ย 12,233ย ย ย 13,960ย ย ย 12,194ย ย ย 26,193ย ย ย 24,067ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Operating Expensesย $69,362ย ย $71,441ย ย $74,394ย ย $140,803ย ย $149,725ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) Included in non-GAAP other costs are non-recurring charges that are individually immaterial for separate disclosure, such as project evaluation costs, which consist of costs and estimated costs incurred in connection with debt and equity financings or other non-recurring transactions.ย 


ย ย 
Reconciliation of Non-GAAP Operating Income and Non-GAAP Operating Marginย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Operating Income (Loss)ย $4,067ย ย $(10,630)ย $72,915ย ย $(6,563)ย $143,661ย 
GAAP Operating Margin (% of net sales)ย ย 2.2%ย ย (6.4)%ย ย 26.5%ย ย (1.9)%ย ย 25.9%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 491ย ย ย 1,842ย ย ย 1,806ย ย ย 2,333ย ย ย 4,885ย 
Purchased intangible amortizationย ย 5,410ย ย ย 5,410ย ย ย 630ย ย ย 10,820ย ย ย 1,390ย 
Restructuring costsย ย 2,322ย ย ย 2,414ย ย ย โ€”ย ย ย 4,736ย ย ย โ€”ย 
Stock-based compensationย ย 11,545ย ย ย 10,118ย ย ย 10,877ย ย ย 21,663ย ย ย 21,919ย 
Other costs(1)ย ย (1,817)ย ย 811ย ย ย 100ย ย ย (1,006)ย ย 100ย 
Total Non-GAAP Adjustmentsย $17,951ย ย $20,595ย ย $13,413ย ย $38,546ย ย $28,294ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Operating Incomeย $22,018ย ย $9,965ย ย $86,328ย ย $31,983ย ย $171,955ย 
Non-GAAP Operating Margin (% of net sales)ย ย 11.7%ย ย 6.0%ย ย 31.3%ย ย 9.0%ย ย 31.0%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) Included in non-GAAP other costs are non-recurring charges that are individually immaterial for separate disclosure such as project evaluation costs, which consist of costs and estimated costs incurred in connection with debt and equity financings or other non-recurring transactions.ย 


ย ย 
Reconciliation of EBITDA and Adjusted EBITDAย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Net (Loss) Incomeย $(33,613)ย $(17,613)ย $65,671ย ย $(51,226)ย $126,560ย 
GAAP Net (Loss) Income Margin (% of net sales)ย ย (17.9)%ย ย (10.6)%ย ย 23.8%ย ย (14.5)%ย ย 22.9%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest expenseย ย 10,353ย ย ย 5,377ย ย ย 758ย ย ย 15,730ย ย ย 1,527ย 
Interest incomeย ย (420)ย ย (494)ย ย (850)ย ย (914)ย ย (1,693)
Income tax (benefit) provisionย ย (9,470)ย ย 1,040ย ย ย 7,400ย ย ย (8,430)ย ย 14,615ย 
Depreciation & amortizationย ย 15,997ย ย ย 16,458ย ย ย 15,145ย ย ย 32,455ย ย ย 29,418ย 
EBITDAย $(17,153)ย $4,768ย ย $88,124ย ย $(12,385)ย $170,427ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 3,295ย ย ย 1,842ย ย ย 1,806ย ย ย 5,137ย ย ย 4,885ย 
Restructuring costsย ย 2,067ย ย ย 2,414ย ย ย โ€”ย ย ย 4,481ย ย ย โ€”ย 
Stock-based compensationย ย 11,545ย ย ย 10,118ย ย ย 10,877ย ย ย 21,663ย ย ย 21,919ย 
Loss on change in fair value of forward repurchase contractย ย 34,752ย ย ย โ€”ย ย ย โ€”ย ย ย 34,752ย ย ย โ€”ย 
Other costs(1)ย ย (2,195)ย ย 2,807ย ย ย 1,301ย ย ย 612ย ย ย 5,890ย 
Adjusted EBITDAย $32,311ย ย $21,949ย ย $102,108ย ย $54,260ย ย $203,121ย 
Adjusted EBITDA Margin (% of net sales)ย ย 17.2%ย ย 13.1%ย ย 37.1%ย ย 15.3%ย ย 36.7%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) Included in non-GAAP other costs are non-recurring charges that are individually immaterial for separate disclosure such as project evaluation costs, which consist of costs and estimated costs incurred in connection with debt and equity financings or other non-recurring transactions and income (loss) in earnings of equity investments.ย 


ย ย 
Reconciliation of Non-GAAP Profit before Taxย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP (Loss) Income before Income Taxesย $(43,083)ย $(16,573)ย $73,071ย ย $(59,656)ย $141,175ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 3,295ย ย ย 1,842ย ย ย 1,806ย ย ย 5,137ย ย ย 4,885ย 
Transaction-related interestย ย 141ย ย ย 709ย ย ย โ€”ย ย ย 850ย ย ย โ€”ย 
Purchased intangible amortizationย ย 5,410ย ย ย 5,410ย ย ย 630ย ย ย 10,820ย ย ย 1,390ย 
Restructuring costsย ย 2,067ย ย ย 2,414ย ย ย โ€”ย ย ย 4,481ย ย ย โ€”ย 
Stock-based compensationย ย 11,545ย ย ย 10,118ย ย ย 10,877ย ย ย 21,663ย ย ย 21,919ย 
Loss on change in fair value of forward repurchase contractย ย 34,752ย ย ย โ€”ย ย ย โ€”ย ย ย 34,752ย ย ย โ€”ย 
Other costs(1)ย ย 1,428ย ย ย 2,807ย ย ย 1,301ย ย ย 4,235ย ย ย 5,890ย 
Total Non-GAAP Adjustmentsย $58,638ย ย $23,300ย ย $14,614ย ย $81,938ย ย $34,084ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Profit before Taxย $15,555ย ย $6,727ย ย $87,685ย ย $22,282ย ย $175,259ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) Included in non-GAAP other costs are non-recurring charges that are individually immaterial for separate disclosure such as project evaluation costs, which consist of costs and estimated costs incurred in connection with debt and equity financings or other non-recurring transactions and income (loss) in earnings of equity investments.ย 


ย ย 
Reconciliation of Non-GAAP Income Tax Provision and Non-GAAP Effective Tax Rateย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Income Tax (Benefit) Provisionย $(9,470)ย $1,040ย ย $7,400ย ย $(8,430)ย $14,615ย 
GAAP effective tax rateย ย 22.0%ย ย (6.3)%ย ย 10.1%ย ย 14.1%ย ย 10.4%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Tax effect of adjustments to GAAP resultsย ย 10,071ย ย ย (395)ย ย 2,554ย ย ย 9,676ย ย ย 6,380ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Income Tax Provisionย $601ย ย $645ย ย $9,954ย ย $1,246ย ย $20,995ย 
Non-GAAP effective tax rateย ย 3.9%ย ย 9.6%ย ย 11.4%ย ย 5.6%ย ย 12.0%


ย ย 
Reconciliation of Non-GAAP Net Income Attributable to Allegro MicroSystems, Inc. and Non-GAAP Earnings per Shareย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Net (Loss) Income Attributable to Allegro MicroSystems, Inc.(1)ย $(33,675)ย $(17,675)ย $65,617ย ย $(51,350)ย $126,467ย 
GAAP Basic weighted average common sharesย ย 189,182,850ย ย ย 193,465,708ย ย ย 192,431,094ย ย ย 191,324,281ย ย ย 192,214,210ย 
GAAP Diluted weighted average common sharesย ย 189,182,850ย ย ย 193,465,708ย ย ย 195,100,855ย ย ย 191,324,281ย ย ย 195,055,495ย 
GAAP Basic (Loss) Earnings per Shareย $(0.18)ย $(0.09)ย $0.34ย ย $(0.27)ย $0.66ย 
GAAP Diluted (Loss) Earnings per Shareย $(0.18)ย $(0.09)ย $0.34ย ย $(0.27)ย $0.65ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 3,295ย ย ย 1,842ย ย ย 1,806ย ย ย 5,137ย ย ย 4,885ย 
Transaction-related interestย ย 141ย ย ย 709ย ย ย โ€”ย ย ย 850ย ย ย โ€”ย 
Purchased intangible amortizationย ย 5,410ย ย ย 5,410ย ย ย 630ย ย ย 10,820ย ย ย 1,390ย 
Restructuring costsย ย 2,067ย ย ย 2,414ย ย ย โ€”ย ย ย 4,481ย ย ย โ€”ย 
Stock-based compensationย ย 11,545ย ย ย 10,118ย ย ย 10,877ย ย ย 21,663ย ย ย 21,919ย 
Loss on change in fair value of forward repurchase contractย ย 34,752ย ย ย โ€”ย ย ย โ€”ย ย ย 34,752ย ย ย โ€”ย 
Other costs(2)ย ย 1,428ย ย ย 2,807ย ย ย 1,301ย ย ย 4,235ย ย ย 5,890ย 
Total Non-GAAP Adjustmentsย ย 58,638ย ย ย 23,300ย ย ย 14,614ย ย ย 81,938ย ย ย 34,084ย 
Tax effect of adjustments to GAAP results(3)ย ย (10,071)ย ย 395ย ย ย (2,554)ย ย (9,676)ย ย (6,380)
Non-GAAP Net Income Attributable to Allegro MicroSystems, Inc.ย $14,892ย ย $6,020ย ย $77,677ย ย $20,912ย ย $154,171ย 
Basic weighted average common sharesย ย 189,182,850ย ย ย 193,465,708ย ย ย 192,431,094ย ย ย 191,324,281ย ย ย 192,214,210ย 
Diluted weighted average common sharesย ย 189,710,595ย ย ย 194,705,716ย ย ย 195,100,855ย ย ย 192,154,185ย ย ย 195,055,495ย 
Non-GAAP Basic Earnings per Shareย $0.08ย ย $0.03ย ย $0.40ย ย $0.11ย ย $0.80ย 
Non-GAAP Diluted Earnings per Shareย $0.08ย ย $0.03ย ย $0.40ย ย $0.11ย ย $0.79ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) GAAP Net (Loss) Income Attributable to Allegro MicroSystems, Inc. represents GAAP Net (Loss) Income adjusted for Net Income Attributable to non-controlling interests.ย 
(2) Included in non-GAAP other costs are non-recurring charges that are individually immaterial for separate disclosure, such as project evaluation costs, which consists of costs and estimated costs incurred in connection with debt and equity financings or other non-recurring transactions, income (loss) in earnings of equity investments, and unrealized losses (gains) on investments.ย 
(3) To calculate the tax effect of adjustments to GAAP results, the Company considers each Non-GAAP adjustment by tax jurisdiction and reverses all discrete items to calculate an annual Non-GAAP effective tax rate (โ€œNG ETRโ€). This NG ETR is then applied to Non-GAAP Profit Before Tax to arrive at the tax effect of adjustments to GAAP results.ย 


ย ย ย ย ย 
Reconciliation of Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow as Percentage of Net Salesย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Six-Month Period Endedย 
ย ย September 27,
2024
ย ย June 28,
2024
ย ย September 29,
2023
ย ย September 27,
2024
ย ย September 29,
2023
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Operating Cash Flowย $15,547ย ย $34,196ย ย $46,730ย ย $49,743ย ย $96,393ย 
GAAP Operating Cash Flow (% of net sales)ย ย 8.3%ย ย 20.5%ย ย 17.0%ย ย 14.0%ย ย 17.4%
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Purchases of property, plant and equipmentย ย (9,972)ย ย (10,977)ย ย (31,191)ย ย (20,949)ย ย (76,101)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Free Cash Flowย $5,575ย ย $23,219ย ย $15,539ย ย $28,794ย ย $20,292ย 
Non-GAAP Free Cash Flow (% of net sales)ย ย 3.0%ย ย 13.9%ย ย 5.6%ย ย 8.1%ย ย 3.7%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Investor Contact:
Jalene Hoover
VP of Investor Relations & Corporate Communications
+1 (512) 751-6526
jhoover@allegromicro.com


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  232.38
+0.00 (0.00%)
AAPL  284.15
+0.00 (0.00%)
AMD  217.60
+0.00 (0.00%)
BAC  54.09
+0.00 (0.00%)
GOOG  320.62
+0.00 (0.00%)
META  639.60
+0.00 (0.00%)
MSFT  477.36
-0.37 (-0.08%)
NVDA  179.59
+0.00 (0.00%)
ORCL  207.73
+0.00 (0.00%)
TSLA  446.74
+0.00 (0.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article