Allegro MicroSystems Reports Third Quarter 2024 Results

โ€“Total Sales Increased 2% Year-over-Year โ€“
โ€“E-Mobility Drives 18% Year-over-Year Increase in Automotive Sales โ€“

MANCHESTER, N.H., Feb. 01, 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 third quarter ended December 29, 2023.

โ€œWe delivered third-quarter net sales of $255 million, up 2% year-over-year, driven by continued strength in Automotive, which grew 18% year-over-year. Non-GAAP EPS was $0.32, 10% above the midpoint of guidance on in-line sales, and free cash flow increased $27 million, or more than 170% sequentially,โ€ said Vineet Nargolwala, President and CEO of Allegro. "Sales into e-Mobility applications increased by 45% year-over-year to 54% of third-quarter Automotive sales, establishing a new milestone. While we expect continued inventory digestion across end markets in the short-term, our design win momentum continues at record levels and reinforces our confidence in our ability to grow above market in the mid to long term, consistent with our target financial model.โ€

Third Quarter Financial Highlights:

In thousands, except per share dataย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย December 29,
2023
ย ย September 29,
2023
ย ย December 23,
2022
ย ย December 29,
2023
ย ย December 23,
2022
ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Net Sales*ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Automotiveย $194,764ย ย $197,321ย ย $164,719ย ย $577,515ย ย $467,959ย 
Industrialย ย 45,949ย ย ย 60,962ย ย ย 53,737ย ย ย 180,021ย ย ย 146,797ย 
Otherย ย 14,271ย ย ย 17,226ย ย ย 30,333ย ย ย 51,250ย ย ย 89,452ย 
Total net salesย $254,984ย ย $275,509ย ย $248,789ย ย $808,786ย ย $704,208ย 
GAAP Financial Measuresย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross margin %ย ย 52.5%ย ย 57.9%ย ย 57.3%ย ย 55.8%ย ย 55.8%
Operating margin %ย ย 14.4%ย ย 26.5%ย ย 26.4%ย ย 22.3%ย ย 19.9%
Diluted EPSย $0.17ย ย $0.34ย ย $0.33ย ย $0.82ย 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 54.6%ย ย 58.3%ย ย 58.0%ย ย 57.0%ย ย 56.4%
Operating margin %ย ย 27.2%ย ย 31.3%ย ย 30.3%ย ย 29.8%ย ย 27.9%
Diluted EPSย $0.32ย ย $0.40ย ย $0.35ย ย $1.11ย ย $0.91ย 

*During the preparation of the third quarter fiscal year 2024 interim condensed consolidated financial statements, the Company identified an immaterial error in the classification of net sales by application within the table above, whereby customer returns and sales allowances were incorrectly classified by application between Automotive, Industrial and Other in the prior periods presented above. There was no impact to previously reported total net sales or net income in any of the periods noted above.ย 

Business Outlook

For the fourth quarter ending March 29, 2024, the Company expects net sales to be in the range of $230 million to $240 million. The Company also estimates the following results on a non-GAAP basis:

  • Gross Margin is expected to be between 53% and 54%,
  • Operating Expenses are expected to be approximately 31% of sales, and
  • Diluted Earnings per Share is expected to be in the range of $0.19 to $0.23.

โ€œAllegro is well positioned to support the megatrends of electrification and automation, and we are taking appropriate actions to navigate near-term impacts from inventory digestion,โ€ said Derek Dโ€™Antilio, CFO of Allegro. โ€œWe are prudently managing our costs and significantly improving cash flow while continuing to invest strategically for growth.โ€

Allegro has not provided a reconciliation of its fourth fiscal quarter outlook for non-GAAP Gross Margin, non-GAAP Operating Expenses, 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, February 1, 2024 at 8:30 a.m., Eastern Time. Vineet Nargolwala, President and Chief Executive Officer, and Derek Dโ€™Antilio, 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 31, 2023, as updated in Part II, Item 1A โ€œRisk Factorsโ€ of our Quarterly Report on Form 10-Q for the quarterly period ended September 29, 2023, filed with the SEC on November 6, 2023. 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; our failure to adjust purchase commitments and inventory management based on changing market conditions or customer demand; shifts in our product mix or customer mix, which could negatively impact our gross margin; the risk that the expected benefits of acquisitions may not be realized or that integration of acquired businesses may not continue as rapidly as we anticipate; the cyclical nature of the analog semiconductor industry; any downturn or disruption in the automotive market; 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; our ability to adjust our supply chain volume to account for changing market conditions and customer demand; our dependence on manufacturing operations in the Philippines; our reliance on distributors to generate sales; the effects of COVID-19 on our supply chain and customer demand; 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 regulation and other legal obligations, including export control, privacy, data protection, information security, consumer protection, environmental and occupational health and safety, anti-corruption and anti-bribery, and trade controls; 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 those of our third-party service providers; our principal stockholders have substantial control over us; the inapplicability of the โ€œcorporate opportunityโ€ doctrine to any director or stockholder who is not employed by us; anti-takeover provisions in our organizational documents and under the General Corporation Law of the State of Delaware; our inability 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; disruptions in the banking and financial sector that limit our or our partnersโ€™ ability to access capital and borrowings; 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 Securities and Exchange Commission (โ€œSECโ€) 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.

ALLEGRO MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except share and per share amounts)
(Unaudited)

ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย December 29,
2023
ย ย December 23,
2022
ย ย December 29,
2023
ย ย December 23,
2022
ย 
Net sales$254,984ย ย $248,789ย ย $808,786ย ย $704,208ย 
Cost of goods soldย 121,156ย ย ย 106,195ย ย ย 357,505ย ย ย 311,218ย 
Gross profitย 133,828ย ย ย 142,594ย ย ย 451,281ย ย ย 392,990ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย 
Research and developmentย 44,396ย ย ย 39,593ย ย ย 130,799ย ย ย 109,017ย 
Selling, general and administrativeย 52,746ย ย ย 37,373ย ย ย 140,135ย ย ย 143,770ย 
Total operating expensesย 97,142ย ย ย 76,966ย ย ย 270,934ย ย ย 252,787ย 
Operating incomeย 36,686ย ย ย 65,628ย ย ย 180,347ย ย ย 140,203ย 
Interest and other income (expense)ย (315)ย ย 6,463ย ย ย (2,801)ย ย 3,222ย 
Income before income taxesย 36,371ย ย ย 72,091ย ย ย 177,546ย ย ย 143,425ย 
Income tax provisionย 2,969ย ย ย 7,540ย ย ย 17,584ย ย ย 17,943ย 
Net incomeย 33,402ย ย ย 64,551ย ย ย 159,962ย ย ย 125,482ย 
Net income attributable to non-controlling interestsย 57ย ย ย 32ย ย ย 150ย ย ย 102ย 
Net income attributable to Allegro MicroSystems, Inc.$33,345ย ย $64,519ย ย $159,812ย ย $125,380ย 
Net income per common share attributable to Allegro MicroSystems, Inc.:ย ย ย ย ย ย ย ย ย ย ย 
Basic$0.17ย ย $0.34ย ย $0.83ย ย $0.66ย 
Diluted$0.17ย ย $0.33ย ย $0.82ย ย $0.65ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย 
Basicย 192,724,541ย ย ย 191,328,538ย ย ย 192,384,315ย ย ย 191,082,141ย 
Dilutedย 194,570,380ย ย ย 193,935,908ย ย ย 194,925,040ย ย ย 193,100,762ย 


Supplemental Schedule of Total Net Sales

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

ย ย Three-Month Period Endedย ย Changeย ย Nine-Month Period Endedย ย Changeย 
ย ย December 29,
2023
ย ย December 23,
2022
ย ย Amountย ย %ย ย December 29,
2023
ย ย December 23,
2022
ย ย Amountย ย %ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
Automotiveย $194,764ย ย $164,719ย ย $30,045ย ย ย 18%ย $577,515ย ย $467,959ย ย $109,556ย ย ย 23%
Industrialย ย 45,949ย ย ย 53,737ย ย ย (7,788)ย ย (14)%ย ย 180,021ย ย ย 146,797ย ย ย 33,224ย ย ย 23%
Otherย ย 14,271ย ย ย 30,333ย ย ย (16,062)ย ย (53)%ย ย 51,250ย ย ย 89,452ย ย ย (38,202)ย ย (43)%
Total net salesย $254,984ย ย $248,789ย ย $6,195ย ย ย 2%ย $808,786ย ย $704,208ย ย $104,578ย ย ย 15%


ALLEGRO MICROSYSTEMS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)

ย December 29,ย ย March 31,ย 
ย 2023
(Unaudited)
ย ย 2023ย 
Assetsย ย ย ย ย 
Current assets:ย ย ย ย ย 
Cash and cash equivalents$214,308ย ย $351,576ย 
Restricted cashย 9,427ย ย ย 7,129ย 
Trade accounts receivable, netย 114,324ย ย ย 111,290ย 
Trade and other accounts receivable due from related partyย 154ย ย ย 13,494ย 
Inventoriesย 165,553ย ย ย 151,301ย 
Prepaid expenses and other current assetsย 41,980ย ย ย 27,289ย 
Current portion of related party note receivableย 3,750ย ย ย 3,750ย 
Total current assetsย 549,496ย ย ย 665,829ย 
Property, plant and equipment, netย 325,822ย ย ย 263,099ย 
Deferred income tax assetsย 79,420ย ย ย 50,359ย 
Goodwillย 214,709ย ย ย 27,691ย 
Intangible assets, netย 293,699ย ย ย 52,378ย 
Related party note receivable, less current portionย 5,625ย ย ย 8,438ย 
Equity investment in related partyย 25,974ย ย ย 27,265ย 
Other assetsย 70,556ย ย ย 86,096ย 
Total assets$1,565,301ย ย $1,181,155ย 
Liabilities, Non-Controlling Interests and Stockholders' Equityย ย ย ย ย 
Current liabilities:ย ย ย ย ย 
Trade accounts payable$37,633ย ย $56,256ย 
Amount due to related partyย 3,158ย ย ย 9,682ย 
Accrued expenses and other current liabilitiesย 75,437ย ย ย 99,387ย 
Current portion of long-term debtย 3,959ย ย ย โ€”ย 
Total current liabilitiesย 120,187ย ย ย 165,325ย 
Long-term debtย 250,464ย ย ย 25,000ย 
Other long-term liabilitiesย 59,164ย ย ย 24,015ย 
Total liabilitiesย 429,815ย ย ย 214,340ย 
Commitments and contingenciesย ย ย ย ย 
Stockholders' Equity:ย ย ย ย ย 
Preferred stockย โ€”ย ย ย โ€”ย 
Common stockย 1,931ย ย ย 1,918ย 
Additional paid-in capitalย 684,063ย ย ย 674,179ย 
Retained earningsย 470,127ย ย ย 310,315ย 
Accumulated other comprehensive lossย (21,889)ย ย (20,784)
Equity attributable to Allegro MicroSystems, Inc.ย 1,134,232ย ย ย 965,628ย 
Non-controlling interestsย 1,254ย ย ย 1,187ย 
Total stockholders' equityย 1,135,486ย ย ย 966,815ย 
Total liabilities, non-controlling interests and stockholders' equity$1,565,301ย ย $1,181,155ย 


ALLEGRO MICROSYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)

ย Three Months Endedย ย Nine Months Endedย 
ย December 29,
2023
ย ย December 23,
2022
ย ย December 29,
2023
ย ย December 23,
2022
ย 
Cash flows from operating activities:ย ย ย ย ย ย ย ย ย ย ย 
Net income$33,402ย ย $64,551ย ย $159,962ย ย $125,482ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย 20,195ย ย ย 12,580ย ย ย 49,548ย ย ย 36,705ย 
Amortization of deferred financing costsย 185ย ย ย 25ย ย ย 292ย ย ย 74ย 
Deferred income taxesย (10,119)ย ย (11,956)ย ย (28,253)ย ย (28,387)
Stock-based compensationย 10,920ย ย ย 8,902ย ย ย 32,839ย ย ย 51,242ย 
Loss on disposal of assetsย (25)ย ย 37ย ย ย 18ย ย ย 287ย 
Change in fair value of contingent considerationย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (2,700)
Provisions for inventory and receivables reservesย 429ย ย ย 1,512ย ย ย 9,851ย ย ย 1,744ย 
Change in fair value of marketable securitiesย โ€”ย ย ย (3,453)ย ย 3,579ย ย ย 5ย 
Changes in operating assets and liabilities:ย ย ย ย ย ย ย ย ย ย ย 
Trade accounts receivableย 5,081ย ย ย (11,414)ย ย (2,564)ย ย (5,894)
Accounts receivable - otherย (93)ย ย (546)ย ย (462)ย ย 2,000ย 
Inventoriesย 11,312ย ย ย (21,808)ย ย (19,909)ย ย (39,136)
Prepaid expenses and other assetsย 7,461ย ย ย (8,291)ย ย (12,623)ย ย (17,761)
Trade accounts payableย (12,299)ย ย 10,625ย ย ย (9,604)ย ย 19,553ย 
Due to (from) related partyย 705ย ย ย 2,408ย ย ย 6,817ย ย ย (3,273)
Accrued expenses and other current and long-term liabilitiesย 9,404ย ย ย 10,682ย ย ย (20,540)ย ย 5,717ย 
Net cash provided by operating activitiesย 76,558ย ย ย 53,854ย ย ย 168,951ย ย ย 145,658ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย ย ย ย 
Purchases of property, plant and equipmentย (34,399)ย ย (14,343)ย ย (110,500)ย ย (49,563)
Acquisition of business, net of cash acquiredย (408,119)ย ย โ€”ย ย ย (408,119)ย ย (19,728)
Proceeds from sale of marketable securitiesย โ€”ย ย ย โ€”ย ย ย 16,175ย ย ย โ€”ย 
Net cash used in investing activitiesย (442,518)ย ย (14,343)ย ย (502,444)ย ย (69,291)
Cash flows from financing activities:ย ย ย ย ย ย ย ย ย ย ย 
Loans made to related partyย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (7,500)
Repayment Borrowings of senior secured debt, net of deferred financing costsย (25,000)ย ย โ€”ย ย ย (25,000)ย ย โ€”ย 
Repayment of term loan facilityย 245,452ย ย ย โ€”ย ย ย 245,452ย ย ย โ€”ย 
Repayment of senior secured debtย (743)ย ย โ€”ย ย ย (743)ย ย โ€”ย 
Receipts on related party note receivableย 938ย ย ย 938ย ย ย 2,813ย ย ย 1,875ย 
Payments for taxes related to net share settlement of equity awardsย (10,732)ย ย (3,036)ย ย (24,823)ย ย (12,642)
Proceeds from issuance of common stock under employee stock purchase planย โ€”ย ย ย โ€”ย ย ย 1,899ย ย ย 1,573ย 
Payment for debt issuance costsย โ€”ย ย ย โ€”ย ย ย (1,450)ย ย โ€”ย 
Net cash provided by (used in) financing activitiesย 209,915ย ย ย (2,098)ย ย 198,148ย ย ย (16,694)
Effect of exchange rate changes on cash and cash equivalents and restricted cashย 1,349ย ย ย 3,433ย ย ย 375ย ย ย (5,344)
Net (decrease) increase in cash and cash equivalents and restricted cashย (154,696)ย ย 40,846ย ย ย (134,970)ย ย 54,329ย 
Cash and cash equivalents and restricted cash at beginning of periodย 378,431ย ย ย 303,282ย ย ย 358,705ย ย ย 289,799ย 
Cash and cash equivalents and restricted cash at end of period:$223,735ย ย $344,128ย ย $223,735ย ย $344,128ย 


Non-GAAP Financial Measures

In addition to the measures presented in our 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, non-GAAP Profit before Tax, non-GAAP Provision for Income Tax, non-GAAP Net Income and non-GAAP Basic and Diluted Earnings per Share, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin (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 Provision for Income Tax, management believes that this non-GAAP measure of income taxes provides it with the ability to evaluate the non-GAAP Provision for Income Taxes 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 Provision for Income Tax

In calculating non-GAAP Provision for Income Tax, 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.
Reconciliation of Non-GAAP Gross Profitย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Gross Profitย $133,828ย ย $159,503ย ย $142,594ย ย $451,281ย ย $392,990ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 523ย ย ย โ€”ย ย ย โ€”ย ย ย 523ย ย ย โ€”ย 
Purchased intangible amortizationย ย 3,648ย ย ย 273ย ย ย 589ย ย ย 4,323ย ย ย 1,240ย 
Restructuring costsย ย 166ย ย ย โ€”ย ย ย โ€”ย ย ย 166ย ย ย โ€”ย 
Stock-based compensation*ย ย 1,073ย ย ย 946ย ย ย 1,156ย ย ย 4,625ย ย ย 3,112ย 
Total Non-GAAP Adjustmentsย $5,410ย ย $1,219ย ย $1,745ย ย $9,637ย ย $4,352ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Gross Profitย $139,238ย ย $160,722ย ย $144,339ย ย $460,918ย ย $397,342ย 
Non-GAAP Gross Margin (% of net sales)ย ย 54.6%ย ย 58.3%ย ย 58.0%ย ย 57.0%ย ย 56.4%
*Included in Stock-based compensation is $142 of restructuring costs.ย 
ย ย 


Reconciliation of Non-GAAP Operating Expensesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Operating Expensesย $97,142ย ย $86,588ย ย $76,966ย ย $270,934ย ย $252,787ย 
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 44,396ย ย ย 43,428ย ย ย 39,593ย ย ย 130,799ย ย ย 109,017ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 343ย ย ย 2ย ย ย 1ย ย ย 352ย ย ย 404ย 
Restructuring costsย ย 908ย ย ย โ€”ย ย ย โ€”ย ย ย 908ย ย ย โ€”ย 
Stock-based compensation*ย ย 3,870ย ย ย 3,602ย ย ย 3,174ย ย ย 10,340ย ย ย 6,013ย 
Non-GAAP Research and Development Expensesย ย 39,275ย ย ย 39,824ย ย ย 36,418ย ย ย 119,199ย ย ย 102,600ย 
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 52,746ย ย ย 43,160ย ย ย 37,373ย ย ย 140,135ย ย ย 146,470ย 
Non-GAAP adjustmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 9,543ย ย ย 1,804ย ย ย 35ย ย ย 14,419ย ย ย 1,695ย 
Purchased intangible amortizationย ย 495ย ย ย 357ย ย ย 23ย ย ย 1,210ย ย ย 68ย 
Restructuring costsย ย 5,795ย ย ย โ€”ย ย ย 291ย ย ย 5,795ย ย ย 4,663ย 
Stock-based compensation*ย ย 5,977ย ย ย 6,329ย ย ย 4,572ย ย ย 17,874ย ย ย 42,117ย 
Other costsย ย 283ย ย ย 100ย ย ย โ€”ย ย ย 383ย ย ย โ€”ย 
Non-GAAP Selling, General and Administrative Expensesย ย 30,653ย ย ย 34,570ย ย ย 32,452ย ย ย 100,454ย ย ย 97,927ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Change in fair value of contingent considerationย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (2,700)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total Non-GAAP Adjustmentsย ย 27,214ย ย ย 12,194ย ย ย 8,096ย ย ย 51,281ย ย ย 52,260ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Operating Expensesย $69,928ย ย $74,394ย ย $68,870ย ย $219,653ย ย $200,527ย 
*Included in Stock-based compensation is $341 of restructuring costs in Research and Development and $172 of restructuring costs in Selling, General and Administrative.
ย 


Reconciliation of Non-GAAP Operating Incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Operating Incomeย $36,686ย ย $72,915ย ย $65,628ย ย $180,347ย ย $140,203ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 10,409ย ย ย 1,806ย ย ย 36ย ย ย 15,294ย ย ย (601)
Purchased intangible amortizationย ย 4,143ย ย ย 630ย ย ย 612ย ย ย 5,533ย ย ย 1,308ย 
Restructuring costsย ย 6,869ย ย ย โ€”ย ย ย 291ย ย ย 6,869ย ย ย 4,663ย 
Stock-based compensation*ย ย 10,920ย ย ย 10,877ย ย ย 8,902ย ย ย 32,839ย ย ย 51,242ย 
Other costsย ย 283ย ย ย 100ย ย ย โ€”ย ย ย 383ย ย ย โ€”ย 
Total Non-GAAP Adjustmentsย $32,624ย ย $13,413ย ย $9,841ย ย $60,918ย ย $56,612ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Operating Incomeย $69,310ย ย $86,328ย ย $75,469ย ย $241,265ย ย $196,815ย 
Non-GAAP Operating Margin (% of net sales)ย ย 27.2%ย ย 31.3%ย ย 30.3%ย ย 29.8%ย ย 27.9%
*Included in Stock-based compensation is $655 of restructuring costs.ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 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 Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Net Incomeย $33,402ย ย $65,671ย ย $64,551ย ย $159,962ย ย $125,482ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest expenseย ย 3,854ย ย ย 758ย ย ย 613ย ย ย 5,381ย ย ย 1,581ย 
Interest incomeย ย (857)ย ย (850)ย ย (360)ย ย (2,550)ย ย (1,144)
Income tax provisionย ย 2,969ย ย ย 7,400ย ย ย 7,540ย ย ย 17,584ย ย ย 17,943ย 
Depreciation & amortizationย ย 20,227ย ย ย 15,145ย ย ย 12,580ย ย ย 49,645ย ย ย 36,705ย 
EBITDAย $59,595ย ย $88,124ย ย $84,924ย ย $230,022ย ย $180,567ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 10,409ย ย ย 1,806ย ย ย 36ย ย ย 15,294ย ย ย (601)
Restructuring costsย ย 6,869ย ย ย โ€”ย ย ย 291ย ย ย 6,869ย ย ย 4,663ย 
Stock-based compensation*ย ย 10,920ย ย ย 10,877ย ย ย 8,902ย ย ย 32,839ย ย ย 51,242ย 
Other costsย ย (551)ย ย 1,301ย ย ย (6,013)ย ย 5,339ย ย ย (2,602)
Adjusted EBITDAย $87,242ย ย $102,108ย ย $88,140ย ย $290,363ย ย $233,269ย 
Adjusted EBITDA Margin (% of net sales)ย ย 34.2%ย ย 37.1%ย ย 35.4%ย ย 35.9%ย ย 33.1%
*Included in Stock-based compensation is $655 of restructuring costs.
ย 


Reconciliation of Non-GAAP Profit before Taxย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Income before Income Taxesย $36,371ย ย $73,071ย ย $72,091ย ย $177,546ย ย $143,425ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 10,409ย ย ย 1,806ย ย ย 36ย ย ย 15,294ย ย ย (601)
Transaction-related interestย ย 162ย ย ย โ€”ย ย ย โ€”ย ย ย 162ย ย ย โ€”ย 
Purchased intangible amortizationย ย 4,143ย ย ย 630ย ย ย 612ย ย ย 5,533ย ย ย 1,308ย 
Restructuring costsย ย 6,869ย ย ย โ€”ย ย ย 291ย ย ย 6,869ย ย ย 4,663ย 
Stock-based compensation*ย ย 10,920ย ย ย 10,877ย ย ย 8,902ย ย ย 32,839ย ย ย 51,242ย 
Other costsย ย (551)ย ย 1,301ย ย ย (6,013)ย ย 5,339ย ย ย (2,602)
Total Non-GAAP Adjustmentsย $31,952ย ย $14,614ย ย $3,828ย ย $66,036ย ย $54,010ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Profit before Taxย $68,323ย ย $87,685ย ย $75,919ย ย $243,582ย ย $197,435ย 
*Included in Stock-based compensation is $655 of restructuring costs.
ย 


Reconciliation of Non-GAAP Provision for Income Taxesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Income Tax Provisionย $2,969ย ย $7,400ย ย $7,540ย ย $17,584ย ย $17,943ย 
GAAP effective tax rateย ย 8.2%ย ย 10.1%ย ย 10.5%ย ย 9.9%ย ย 12.5%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Tax effect of adjustments to GAAP resultsย ย 3,748ย ย ย 2,554ย ย ย (461)ย ย 10,128ย ย ย 3,776ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Provision for Income Taxesย $6,717ย ย $9,954ย ย $7,079ย ย $27,712ย ย $21,719ย 
Non-GAAP effective tax rateย ย 9.8%ย ย 11.4%ย ย 9.3%ย ย 11.4%ย ย 11.0%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Reconciliation of Non-GAAP Net Incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three-Month Period Endedย ย Nine-Month Period Endedย 
ย ย Decemberย 29,
2023
ย ย September 29,
2023
ย ย Decemberย 23,
2022
ย ย Decemberย 29,
2023
ย ย Decemberย 23,
2022
ย 
ย ย (Dollars in thousands)ย ย (Dollars in thousands)ย 
GAAP Net Incomeย $33,402ย ย $65,671ย ย $64,551ย ย $159,962ย ย $125,482ย 
GAAP Basic Earnings per Shareย $0.17ย ย $0.34ย ย $0.34ย ย $0.83ย ย $0.66ย 
GAAP Diluted Earnings per Shareย $0.17ย ย $0.34ย ย $0.33ย ย $0.82ย ย $0.65ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction-related costsย ย 10,409ย ย ย 1,806ย ย ย 36ย ย ย 15,294ย ย ย (601)
Transaction-related interestย ย 162ย ย ย โ€”ย ย ย โ€”ย ย ย 162ย ย ย โ€”ย 
Purchased intangible amortizationย ย 4,143ย ย ย 630ย ย ย 612ย ย ย 5,533ย ย ย 1,308ย 
Restructuring costsย ย 6,869ย ย ย โ€”ย ย ย 291ย ย ย 6,869ย ย ย 4,663ย 
Stock-based compensation*ย ย 10,920ย ย ย 10,877ย ย ย 8,902ย ย ย 32,839ย ย ย 51,242ย 
Other costsย ย (551)ย ย 1,301ย ย ย (6,013)ย ย 5,339ย ย ย (2,602)
Total Non-GAAP Adjustmentsย ย 31,952ย ย ย 14,614ย ย ย 3,828ย ย ย 66,036ย ย ย 54,010ย 
Tax effect of adjustments to GAAP resultsย $(3,748)ย $(2,554)ย $461ย ย $(10,128)ย $(3,776)
Non-GAAP Net Incomeย $61,606ย ย $77,731ย ย $68,840ย ย $215,870ย ย $175,716ย 
Basic weighted average common sharesย ย 192,724,541ย ย ย 192,431,094ย ย ย 191,328,538ย ย ย 192,384,315ย ย ย 191,082,141ย 
Diluted weighted average common sharesย ย 194,570,380ย ย ย 195,100,855ย ย ย 193,935,908ย ย ย 194,925,040ย ย ย 193,100,762ย 
Non-GAAP Basic Earnings per Shareย $0.32ย ย $0.40ย ย $0.36ย ย $1.12ย ย $0.92ย 
Non-GAAP Diluted Earnings per Shareย $0.32ย ย $0.40ย ย $0.35ย ย $1.11ย ย $0.91ย 
*Included in Stock-based compensation is $655 of restructuring costs.
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  229.11
-3.27 (-1.41%)
AAPL  280.70
-3.45 (-1.21%)
AMD  215.98
-1.62 (-0.74%)
BAC  54.16
+0.07 (0.13%)
GOOG  318.39
-2.23 (-0.70%)
META  661.53
+21.93 (3.43%)
MSFT  480.84
+3.11 (0.65%)
NVDA  183.38
+3.79 (2.11%)
ORCL  214.33
+6.60 (3.18%)
TSLA  454.53
+7.79 (1.74%)
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