Veeco Reports Third Quarter 2025 Financial Results
Veeco (NASDAQ: VECO) reported Q3 2025 revenue of $165.9 million, down from $184.8 million a year earlier. GAAP net income was $10.6 million, or $0.17 diluted EPS, versus $22.0 million, or $0.36 diluted EPS, in Q3 2024. Non-GAAP net income was $21.8 million, or $0.36 diluted EPS, versus $28.3 million, or $0.46 diluted EPS, a year ago.
Management highlighted order wins for 300mm GaN single‑wafer and AsP batch MOCVD systems and reiterated the pending merger with Axcelis. Q4 2025 guidance: revenue $155M–$175M, GAAP diluted EPS (loss) $(0.07)–$0.05, and Non‑GAAP diluted EPS $0.16–$0.32. A conference call was scheduled for Nov 5, 2025 at 5:00pm ET.
Veeco (NASDAQ: VECO) ha riportato il fatturato del Q3 2025 di 165,9 milioni di dollari, in calo rispetto ai 184,8 milioni di dollari dell'anno precedente. l'utile netto GAAP è stato di 10,6 milioni di dollari, o 0,17 dollari per azione diluita, contro 22,0 milioni di dollari, o 0,36 dollari per azione diluita, nel Q3 2024. l'utile netto non-GAAP è stato di 21,8 milioni di dollari, o 0,36 dollari per azione diluita, rispetto a 28,3 milioni di dollari, o 0,46 dollari per azione diluita, un anno fa.
La direzione ha evidenziato ordini per sistemi GaN a wafer singolo da 300 mm e sistemi MOCVD batch AsP e ha ribadito la fusione in sospeso con Axcelis. Guida per il Q4 2025: fatturato 155–175 milioni di dollari, utile diluito GAAP (perdita) (0,07)–(0,05), e utile diluito non-GAAP 0,16–0,32. Era prevista una conference call per il 5 novembre 2025 alle 17:00 ET.
Veeco (NASDAQ: VECO) reportó ingresos del T3 2025 de 165,9 millones de dólares, por debajo de los 184,8 millones de dólares del año anterior. La ganancia neta GAAP fue de 10,6 millones de dólares, o 0,17 dólares por acción diluida, frente a 22,0 millones, o 0,36 dólares por acción diluida, en el T3 2024. La ganancia neta no-GAAP fue de 21,8 millones, o 0,36 dólares por acción diluida, frente a 28,3 millones, o 0,46 dólares por acción diluida, hace un año.
La dirección destacó ganancias de pedidos para sistemas GaN de wafer único de 300 mm y sistemas MOCVD por lotes AsP y reiteró la fusión pendiente con Axcelis. Guía para el cuarto trimestre de 2025: ingresos de 155 M$ a 175 M$, EPS diluido GAAP (pérdida) de (0.07)–(0.05), y EPS diluido no-GAAP de 0.16–0.32. Se programó una conferencia telefónica para el 5 de noviembre de 2025 a las 5:00 p.m. ET.
Veeco (NASDAQ: VECO)는 2025년 3분기 매출 1억6590만 달러를 보고했고, 작년 동기의 1억8480만 달러에서 감소했습니다. GAAP 순이익은 1060만 달러, 주당 희석이익 0.17달러였으며, 2024년 3분기에는 2200만 달러, 주당 희석이익 0.36달러였습니다. 비GAAP 순이익은 2180만 달러, 주당 0.36달러의 희석이익이었고, 작년 같은 기간의 2830만 달러, 주당 0.46달러의 희석이익과 비교됩니다.
경영진은 300mm 단일 웨이퍼 GaN 및 AsP 배치 MOCVD 시스템의 수주를 강조했고 Axcelis와의 인수합병 대기를 재확인했습니다. 2025년 4분기 가이던스: 매출 155,000,000~175,000,000달러, GAAP 희석 EPS(손실) -0.07~0.05, 비-GAAP 희석 EPS 0.16~0.32. 2025년 11월 5일 동부시간 5:00pm에 컨퍼런스콜이 예정되어 있었습니다.
Veeco (NASDAQ: VECO) a annoncé un chiffre d'affaires du T3 2025 de 165,9 millions de dollars, en baisse par rapport à 184,8 millions l'année précédente. Le résultat net GAAP était de 10,6 millions de dollars, soit 0,17 dollar par action diluée, contre 22,0 millions, soit 0,36 dollar par action diluée, au T3 2024. Le résultat net non-GAAP était de 21,8 millions, soit 0,36 dollar par action diluée, contre 28,3 millions, soit 0,46 dollar par action diluée, il y a un an.
La direction a mis en évidence des commandes pour des systèmes GaN wafers uniques 300 mm et des systèmes MOCVD en lots AsP et a réaffirmé la fusion en attente avec Axcelis. Prévisions pour le T4 2025 : chiffre d'affaires entre 155 et 175 M$, EPS dilué GAAP (perte) entre -0,07 et -0,05, et EPS dilué non-GAAP entre 0,16 et 0,32. Une conférence téléphonique était prévue le 5 novembre 2025 à 17h00 ET.
Veeco (NASDAQ: VECO) meldete einen Umsatz im Q3 2025 von 165,9 Mio. USD gegenüber 184,8 Mio. USD im Vorjahr. GAAP-Nettoeinkommen betrug 10,6 Mio. USD bzw. 0,17 USD je verwässerter Aktie, verglichen mit 22,0 Mio. USD bzw. 0,36 USD je verwässerter Aktie im Q3 2024. Non-GAAP-Nettoeinkommen betrug 21,8 Mio. USD bzw. 0,36 USD je verwässerter Aktie, verglichen mit 28,3 Mio. USD bzw. 0,46 USD je verwässerter Aktie vor einem Jahr.
Das Management hob Auftragseingänge für 300-mm GaN-Single-Wafer- und AsP-Batch-MOCVD-Systeme hervor und belegte erneut die ausstehende Fusion mit Axcelis. Guidance für Q4 2025: Umsatz 155 Mio. bis 175 Mio. USD, GAAP dilutiertes EPS (Verlust) -0,07 bis -0,05, und Non-GAAP dilutiertes EPS 0,16 bis 0,32. Eine Telefonkonferenz war für den 5. November 2025 um 17:00 Uhr ET geplant.
Veeco (NASDAQ: VECO) أبلغت عن إيرادات الربع الثالث 2025 البالغة 165.9 مليون دولار، بانخفاض عن 184.8 مليون دولار في العام السابق. صافي الدخل وفق معايير GAAP كان 10.6 مليون دولار، أو 0.17 دولار للسهم المخفف، مقابل 22.0 مليون دولار، أو 0.36 دولار للسهم المخفف في الربع الثالث 2024. صافي الدخل غيرGAAP كان 21.8 مليون دولار، أو 0.36 دولار للسهم المخفف، مقابل 28.3 مليون دولار، أو 0.46 دولار للسهم المخفف قبل عام.
أشارت الإدارة إلى ارتكازات طلبات لنظم GaN بوافر واحد من 300 مم ونظم MOCVD دفعات AsP وأعادت تأكيد الاندماج المعلق مع Axcelis. التوجيه للربع الرابع 2025: الإيرادات من 155 مليون إلى 175 مليون دولار، ربحية السهم المخفف GAAP (خسارة) من -0.07 إلى -0.05، وربحية السهم المخفف غير GAAP من 0.16 إلى 0.32. كانت هناك مكالمة مؤتمرية مقررة في 5 نوفمبر 2025 الساعة 5:00 مساءً بتوقيت شرق الولايات المتحدة.
- Cash & equivalents +33% from $145.6M to $193.2M (YoY)
- Stockholders' equity +13.7% to $875.97M (vs $770.77M)
- Multiple orders won for 300mm GaN single‑wafer and AsP batch MOCVD systems
- Pending merger with Axcelis to expand technology and market opportunities
- Revenue -10.2% YoY from $184.8M to $165.9M
- GAAP net income -51.8% YoY from $22.0M to $10.6M
- Non‑GAAP net income -22.9% YoY from $28.3M to $21.8M
- GAAP diluted EPS -52.8% from $0.36 to $0.17
Insights
Veeco reported lower Q3 revenue and earnings year‑over‑year; guidance shows modest decline while a pending merger adds strategic uncertainty.
Veeco delivered Q3 revenue of
Risks to near‑term performance include the indicated Q4 revenue range of
Third Quarter 2025 Highlights:
- Revenue of
$165.9 million , compared with$184.8 million in the same period last year - GAAP net income of
$10.6 million , or$0.17 per diluted share, compared with$22.0 million , or$0.36 per diluted share in the same period last year - Non-GAAP net income of
$21.8 million , or$0.36 per diluted share, compared with$28.3 million , or$0.46 per diluted share in the same period last year
PLAINVIEW, N.Y., Nov. 05, 2025 (GLOBE NEWSWIRE) -- Veeco Instruments Inc. (Nasdaq: VECO) today announced financial results for its third quarter ended September 30, 2025. Results are reported in accordance with U.S. generally accepted accounting principles (“GAAP”) and are also reported adjusting for certain items (“Non-GAAP”). A reconciliation between GAAP and Non-GAAP operating results is provided at the end of this press release.
| U.S. Dollars in millions, except per share data |
| GAAP Results | Q3 '25 | Q3 '24 | ||||
| Revenue | $ | 165.9 | $ | 184.8 | ||
| Net income | $ | 10.6 | $ | 22.0 | ||
| Diluted earnings per share | $ | 0.17 | $ | 0.36 | ||
| Non-GAAP Results | Q3 '25 | Q3 '24 | ||||
| Operating income | $ | 23.1 | $ | 31.0 | ||
| Net income | $ | 21.8 | $ | 28.3 | ||
| Diluted earnings per share | $ | 0.36 | $ | 0.46 | ||
“Veeco’s strong financial results this quarter reflect continued momentum in the semiconductor market driven by AI and High-Performance Computing. We are also excited about new product traction in our MOCVD business. We have won multiple orders for our 300mm Gallium Nitride single wafer and Arsenide Phosphide batch systems,” said Bill Miller, Ph.D., Veeco’s Chief Executive Officer. “Additionally, the pending merger with Axcelis marks a significant step to expand our technology and market opportunities to better serve our customers. We are looking forward to delivering on this strategic combination.”
Guidance and Outlook
The following guidance is provided for Veeco’s fourth quarter 2025:
- Revenue is expected in the range of
$155 million to$175 million - GAAP diluted earnings (loss) per share are expected in the range of (
$0.07) t o$0.05 - Non-GAAP diluted earnings per share are expected in the range of
$0.16 t o$0.32
Conference Call Information
A conference call reviewing these results has been scheduled for today, November 5, 2025 starting at 5:00pm ET. To join the call, dial 1-877-407-8029 (toll-free) or 1-201-689-8029. Participants may also access a live webcast of the call by visiting the investor relations section of Veeco's website at ir.veeco.com. A replay of the webcast will be made available on the Veeco website that evening. We will post an accompanying slide presentation to our website prior to the beginning of the call.
About Veeco
Veeco (NASDAQ: VECO) is an innovative manufacturer of semiconductor process equipment. Our laser annealing, ion beam, metal organic chemical vapor deposition (MOCVD), single wafer etch & clean and lithography technologies play an integral role in the fabrication and packaging of advanced semiconductor devices. With equipment designed to optimize performance, yield and cost of ownership, Veeco holds leading technology positions in the markets we serve. To learn more about Veeco’s systems and service offerings, visit www.veeco.com.
No Offer or Solicitation
This communication is not intended to and shall not constitute an offer to purchase or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made, except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
How to Find Further Information
In connection with a proposed merger (the “proposed transaction”) between Axcelis Technologies, Inc. (“Axcelis”) and Veeco Instruments Inc. (“Veeco”), Axcelis and Veeco intend to prepare, and Axcelis intends to file with U.S. Securities and Exchange Commission (the “SEC”), a Registration Statement on Form S-4 (the “Registration Statement”) containing a joint proxy statement/prospectus and certain other related documents, which will be both (i) the joint proxy statement to be distributed to Axcelis’ and Veeco’s respective stockholders in connection with Axcelis’ and Veeco’s solicitation of proxies for the vote by Axcelis’ and Veeco’s respective stockholders with respect to the proposed transaction and other matters as may be described in the joint proxy statement/prospectus and (ii) the prospectus relating to the offer and sale of the securities to be issued in connection with the proposed transaction. When available, Axcelis and Veeco will mail the definitive joint proxy statement/prospectus and other relevant documents to their respective stockholders as of the applicable record date to be established for voting on the proposed transaction. This communication is not a substitute for the Registration Statement, the definitive joint proxy statement/prospectus or any other document that Axcelis and/or Veeco will send to their respective stockholders in connection with the proposed transaction. Investors and security holders are urged to read, when available, the preliminary joint proxy statement/prospectus in connection with Axcelis’ and Veeco’s solicitation of proxies for their respective special meetings of stockholders to be held to approve the proposed transaction (and related matters) and general amendments thereto and the definitive joint proxy statement/prospectus because the joint proxy statement/prospectus will contain important information about the proposed transaction and the parties to the proposed transaction. Investors and security holders will be able to obtain free copies of the joint proxy statement/prospectus (if and when available) and other documents containing important information about Axcelis, Veeco and the proposed transaction, once such documents are filed with or furnished to the SEC through the website maintained by the SEC at www.sec.gov. Copies of the documents filed with or furnished to the SEC by Axcelis will be available free of charge on Axcelis’ website at investor.axcelis.com or by contacting Axcelis’ Investor Relations department by email at investor-relations@axcelis.com. Copies of the documents filed with or furnished to the SEC by Veeco will be available free of charge on Veeco’s website at ir.veeco.com or by contacting Veeco’s Investor Relations department by email at Investorrelations@veeco.com. Axcelis’ and Veeco’s respective website addresses are included in this communication for reference only. The information contained on, or accessible through, Axcelis’ or Veeco’s respective websites is not incorporated by reference into this communication or Axcelis’ and Veeco’s respective filings with the SEC.
Forward-looking Statements
This press release contains “forward-looking statements”, within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, as amended, that are based on management’s expectations, estimates, projections and assumptions. Words such as “expects,” “anticipates,” “plans,” “believes,” “scheduled,” “estimates” and variations of these words and similar expressions are intended to identify forward-looking statements. Forward-looking statements include, but are not limited to, those regarding anticipated growth and trends in our businesses and markets, industry outlooks and demand drivers, our investment and growth strategies, our development of new products and technologies, our business outlook for current and future periods, our ongoing transformation initiative and the effects thereof on our operations and financial results, the timing, completion and expected benefits of the proposed transaction and other statements that are not historical facts. These statements and their underlying assumptions are subject to risks and uncertainties and are not guarantees of future performance. Factors that could cause actual results to differ materially from those expressed or implied by such statements include, without limitation: the level of demand for our products; global economic and industry conditions; global trade issues, including the ongoing trade disputes between the U.S. and China, and changes in trade and export license policies; our dependency on third-party suppliers and outsourcing partners; the timing of customer orders; our ability to develop, deliver and support new products and technologies; our ability to expand our current markets, increase market share and develop new markets; the concentrated nature of our customer base; our ability to obtain and protect intellectual property rights in key technologies; the effects of regional or global health epidemics; delays in or failure to complete the proposed transaction, whether due to an inability by either party to satisfy one or more conditions to closing, including an inability to obtain required shareholder approvals or certain regulatory approvals, the occurrence of events or changes in circumstances that give rise to the termination of the applicable merger agreement by either party, or otherwise; risks related to the pendency of the proprosed transaction and its effect on our business, financial condition, results of operations, cash flows and stock price; our ability to achieve the objectives of operational and strategic initiatives and attract, motivate and retain key employees, including as a result of the proposed transaction; diversion of management time and attention from ordinary course business operations to the proposed transaction and other potential disruptions to our business relating thereto; the variability of results among products and end-markets, and our ability to accurately forecast future results, market conditions, and customer requirements; the impact of our indebtedness, including our convertible senior notes and our capped call transactions; and other risks and uncertainties described in our SEC filings on Forms 10-K, 10-Q and 8-K, and from time-to-time in our other SEC reports. All forward-looking statements speak only to management’s expectations, estimates, projections and assumptions as of the date of this press release or, in the case of any document referenced herein or incorporated by reference, the date of that document. The Company does not undertake any obligation to update or publicly revise any forward-looking statements to reflect events, circumstances or changes in expectations after the date of this press release.
Participants in the Solicitation
Axcelis, Veeco and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of Axcelis, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Axcelis’ proxy statement for its 2025 annual meeting of stockholders, which was filed with the SEC on March 31, 2025. Information about the directors and executive officers of Veeco, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Veeco’s proxy statement for its 2025 annual meeting of stockholders, which was filed with the SEC on March 20, 2025. Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with or furnished to the SEC regarding the proposed transaction. You may obtain free copies of these documents using the sources indicated above.
-financial tables attached-
Veeco Contacts:
| Investor Relations: Alex Delacroix | (516) 528-1020 | adelacroix@veeco.com |
| Media: Brenden Wright | (410) 984-2610 | bwright@veeco.com |
| Veeco Instruments Inc. and Subsidiaries Condensed Consolidated Statements of Operations (in thousands, except per share amounts) (unaudited) | |||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net sales | $ | 165,881 | $ | 184,807 | $ | 499,277 | $ | 535,170 | |||||||
| Cost of sales | 98,178 | 105,596 | 294,380 | 305,150 | |||||||||||
| Gross profit | 67,703 | 79,211 | 204,897 | 230,020 | |||||||||||
| Operating expenses, net: | |||||||||||||||
| Research and development | 28,988 | 32,216 | 89,062 | 93,554 | |||||||||||
| Selling, general, and administrative | 27,263 | 25,291 | 76,218 | 74,586 | |||||||||||
| Amortization of intangible assets | 771 | 1,687 | 2,413 | 5,403 | |||||||||||
| Other operating expense (income), net | 127 | (4,318 | ) | 132 | (6,625 | ) | |||||||||
| Total operating expenses, net | 57,149 | 54,876 | 167,825 | 166,918 | |||||||||||
| Operating income | 10,554 | 24,335 | 37,072 | 63,102 | |||||||||||
| Interest income (expense), net | 1,321 | 323 | 3,062 | 1,377 | |||||||||||
| Other income (expense), net | — | — | (653 | ) | — | ||||||||||
| Income before income taxes | 11,875 | 24,658 | 39,481 | 64,479 | |||||||||||
| Income tax expense | 1,279 | 2,707 | 5,205 | 5,730 | |||||||||||
| Net income | $ | 10,596 | $ | 21,951 | $ | 34,276 | $ | 58,749 | |||||||
| Income per common share: | |||||||||||||||
| Basic | $ | 0.18 | $ | 0.39 | $ | 0.58 | $ | 1.04 | |||||||
| Diluted | $ | 0.17 | $ | 0.36 | $ | 0.57 | $ | 0.97 | |||||||
| Weighted average number of shares: | |||||||||||||||
| Basic | 60,077 | 56,410 | 58,993 | 56,256 | |||||||||||
| Diluted | 60,950 | 62,654 | 60,436 | 62,103 | |||||||||||
| Veeco Instruments Inc. and Subsidiaries Condensed Consolidated Balance Sheets (in thousands) | ||||||
| September 30, | December 31, | |||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| Assets | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 193,192 | $ | 145,595 | ||
| Restricted cash | 30 | 224 | ||||
| Short-term investments | 176,130 | 198,719 | ||||
| Accounts receivable, net | 116,471 | 96,834 | ||||
| Contract assets | 31,067 | 37,109 | ||||
| Inventories | 263,311 | 246,735 | ||||
| Prepaid expenses and other current assets | 30,133 | 39,316 | ||||
| Total current assets | 810,334 | 764,532 | ||||
| Property, plant and equipment, net | 109,120 | 113,789 | ||||
| Operating lease right-of-use assets | 25,275 | 26,503 | ||||
| Intangible assets, net | 6,418 | 8,832 | ||||
| Goodwill | 214,964 | 214,964 | ||||
| Deferred income taxes | 120,120 | 120,191 | ||||
| Other assets | 3,680 | 2,766 | ||||
| Total assets | $ | 1,289,911 | $ | 1,251,577 | ||
| Liabilities and stockholders’ equity | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 43,580 | $ | 43,519 | ||
| Accrued expenses and other current liabilities | 50,220 | 55,195 | ||||
| Contract liabilities | 57,054 | 64,986 | ||||
| Income taxes payable | 332 | 2,086 | ||||
| Current portion of long-term debt | — | 26,496 | ||||
| Total current liabilities | 151,186 | 192,282 | ||||
| Deferred income taxes | 633 | 689 | ||||
| Long-term debt | 225,723 | 249,702 | ||||
| Long-term operating lease liabilities | 32,644 | 34,318 | ||||
| Other liabilities | 3,755 | 3,816 | ||||
| Total liabilities | 413,941 | 480,807 | ||||
| Total stockholders’ equity | 875,970 | 770,770 | ||||
| Total liabilities and stockholders’ equity | $ | 1,289,911 | $ | 1,251,577 | ||
Note on Reconciliation Tables
The below tables include financial measures adjusted for the impact of certain items; these financial measures are therefore not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). These Non-GAAP financial measures exclude items such as: share-based compensation expense; charges relating to restructuring initiatives; non-cash asset impairments; certain other non-operating gains and losses; and acquisition-related items such as transaction costs, non-cash amortization of acquired intangible assets, and certain integration costs.
These Non-GAAP financial measures may be different from Non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. By excluding these items, Non-GAAP financial measures are intended to facilitate meaningful comparisons to historical operating results, competitors’ operating results, and estimates made by securities analysts. Management is evaluated on key performance metrics including Non-GAAP Operating income (loss), which is used to determine management incentive compensation as well as to forecast future periods. These Non-GAAP financial measures may be useful to investors in allowing for greater transparency of supplemental information used by management in its financial and operational decision-making. In addition, similar Non-GAAP financial measures have historically been reported to investors; the inclusion of comparable numbers provides consistency in financial reporting. Investors are encouraged to review the reconciliation of the Non-GAAP financial measures used in this news release to their most directly comparable GAAP financial measures.
| Reconciliation of GAAP to Non-GAAP Financial Data (Q3 2025) (in thousands) (unaudited) | ||||||||||||||||
| Non-GAAP Adjustments | ||||||||||||||||
| Share-Based | ||||||||||||||||
| Three months ended September 30, 2025 | GAAP | Compensation | Amortization | Other | Non-GAAP | |||||||||||
| Net sales | $ | 165,881 | $ | 165,881 | ||||||||||||
| Gross profit | 67,703 | 1,771 | 69,474 | |||||||||||||
| Gross margin | 40.8 | % | 41.9 | % | ||||||||||||
| Operating expenses | 57,149 | (7,374 | ) | (771 | ) | (2,663 | ) | 46,341 | ||||||||
| Operating income | 10,554 | 9,145 | 771 | 2,663 | ^ | 23,133 | ||||||||||
| Net income | 10,596 | 9,145 | 771 | 1,261 | ^ | 21,773 | ||||||||||
^ - See table below for additional details.
| Other Non-GAAP Adjustments (Q3 2025) (in thousands) (unaudited) | |||
| Three months ended September 30, 2025 | |||
| Merger related expenses | $ | 2,609 | |
| Other | 54 | ||
| Subtotal | 2,663 | ||
| Non-cash interest expense | 283 | ||
| Non-GAAP tax adjustment * | (1,685 | ) | |
| Total Other | $ | 1,261 | |
* - The ‘with or without’ method is utilized to determine the income tax effect of all Non-GAAP adjustments.
| Net Income per Common Share (Q3 2025) (in thousands, except per share amounts) (unaudited) | ||||||
| Three months ended September 30, 2025 | ||||||
| GAAP | Non-GAAP | |||||
| Numerator: | ||||||
| Net income available to common shareholders | $ | 10,596 | $ | 21,773 | ||
| Denominator: | ||||||
| Basic weighted average shares outstanding | 60,077 | 60,077 | ||||
| Effect of potentially dilutive share-based awards | 873 | 873 | ||||
| Diluted weighted average shares outstanding | 60,950 | 60,950 | ||||
| Net income per common share: | ||||||
| Basic | $ | 0.18 | $ | 0.36 | ||
| Diluted | $ | 0.17 | $ | 0.36 | ||
| Reconciliation of GAAP to Non-GAAP Financial Data (Q3 2024) (in thousands) (unaudited) | ||||||||||||||||
| Non-GAAP Adjustments | ||||||||||||||||
| Share-based | ||||||||||||||||
| Three months ended September 30, 2024 | GAAP | Compensation | Amortization | Other | Non-GAAP | |||||||||||
| Net sales | $ | 184,807 | $ | 184,807 | ||||||||||||
| Gross profit | 79,211 | 1,565 | 162 | 80,938 | ||||||||||||
| Gross margin | 42.9 | % | 43.8 | % | ||||||||||||
| Operating expenses | 54,876 | (7,894 | ) | (1,687 | ) | 4,644 | 49,939 | |||||||||
| Operating income | 24,335 | 9,459 | 1,687 | (4,482 | ) | ^ | 30,999 | |||||||||
| Net income | 21,951 | 9,459 | 1,687 | (4,836 | ) | ^ | 28,261 | |||||||||
^ - See table below for additional details.
| Other Non-GAAP Adjustments (Q3 2024) (in thousands) (unaudited) | |||
| Three months ended September 30, 2024 | |||
| Changes in contingent consideration | $ | (4,644 | ) |
| Release of inventory fair value step-up associated with the Epiluvac purchase accounting | 162 | ||
| Subtotal | (4,482 | ) | |
| Non-cash interest expense | 323 | ||
| Non-GAAP tax adjustment * | (677 | ) | |
| Total Other | $ | (4,836 | ) |
* - The ‘with or without’ method is utilized to determine the income tax effect of all Non-GAAP adjustments.
| Net Income per Common Share (Q3 2024) (in thousands, except per share amounts) (unaudited) | ||||||
| Three months ended September 30, 2024 | ||||||
| GAAP | Non-GAAP | |||||
| Numerator: | ||||||
| Net income | $ | 21,951 | $ | 28,261 | ||
| Interest expense associated with 2025 and 2027 Convertible Senior Notes | 515 | 466 | ||||
| Net income available to common shareholders | $ | 22,466 | $ | 28,727 | ||
| Denominator: | ||||||
| Basic weighted average shares outstanding | 56,410 | 56,410 | ||||
| Effect of potentially dilutive share-based awards | 1,606 | 1,606 | ||||
| Dilutive effect of 2025 Convertible Senior Notes | 1,104 | 1,104 | ||||
| Dilutive effect of 2027 Convertible Senior Notes(1) | 1,788 | 1,354 | ||||
| Dilutive effect of 2029 Convertible Senior Notes | 1,746 | 1,746 | ||||
| Diluted weighted average shares outstanding | 62,654 | 62,220 | ||||
| Net income per common share: | ||||||
| Basic | $ | 0.39 | $ | 0.50 | ||
| Diluted | $ | 0.36 | $ | 0.46 | ||
(1) - The non-GAAP incremental dilutive shares includes the impact of the Company’s capped call transaction issued concurrently with our 2027 Notes, and as such, an effective conversion price of
| Reconciliation of GAAP Net Income to Non-GAAP Operating Income (Q3 2025 and 2024) (in thousands) (unaudited) | ||||||||
| Three months ended | Three months ended | |||||||
| September 30, 2025 | September 30, 2024 | |||||||
| GAAP Net income | $ | 10,596 | $ | 21,951 | ||||
| Share-based compensation | 9,145 | 9,459 | ||||||
| Amortization | 771 | 1,687 | ||||||
| Changes in contingent consideration | — | (4,644 | ) | |||||
| Merger related expenses | 2,609 | — | ||||||
| Release of inventory fair value step-up associated with the Epiluvac purchase accounting | — | 162 | ||||||
| Interest (income) expense, net | (1,321 | ) | (323 | ) | ||||
| Other | 54 | — | ||||||
| Income tax expense | 1,279 | 2,707 | ||||||
| Non-GAAP Operating income | $ | 23,133 | $ | 30,999 | ||||
| Reconciliation of GAAP to Non-GAAP Financial Data (Q4 2025) (in millions, except per share amounts) (unaudited) | |||||||||||||||||||||||||||||
| Non-GAAP Adjustments | |||||||||||||||||||||||||||||
| Guidance for the three months ending | Share-based | ||||||||||||||||||||||||||||
| December 31, 2025 | GAAP | Compensation | Amortization | Other | Non-GAAP | ||||||||||||||||||||||||
| Net sales | $ | 155 | - | $ | 175 | $ | 155 | - | $ | 175 | |||||||||||||||||||
| Gross profit | 57 | - | 68 | 2 | — | — | 58 | - | 69 | ||||||||||||||||||||
| Gross margin | 36 | % | - | 38 | % | 37 | % | - | 39 | % | |||||||||||||||||||
| Operating expenses | 62 | - | 64 | (7 | ) | (1 | ) | (6-8) | 48 | - | 48 | ||||||||||||||||||
| Operating income (loss) | (5 | ) | - | 4 | 9 | 1 | 6-8 | 11 | - | 22 | |||||||||||||||||||
| Net income (loss) | $ | (4 | ) | - | $ | 3 | 9 | 1 | 4-6 | $ | 10 | - | $ | 19 | |||||||||||||||
| Income per diluted common share | $ | (0.07 | ) | - | $ | 0.05 | $ | 0.16 | - | $ | 0.32 | ||||||||||||||||||
| Income per Diluted Common Share (Q4 2025) (in millions, except per share amounts) (unaudited) | |||||||||||||||||
| Guidance for the three months ending December 31, 2025 | GAAP | Non-GAAP | |||||||||||||||
| Numerator: | |||||||||||||||||
| Net income (loss) available to common shareholders | $ | (4 | ) | - | $ | 3 | $ | 10 | - | $ | 19 | ||||||
| Denominator: | |||||||||||||||||
| Basic weighted average shares outstanding | 60 | 60 | 60 | 60 | |||||||||||||
| Effect of potentially dilutive share-based awards | — | 2 | 2 | 2 | |||||||||||||
| Diluted weighted average shares outstanding | 60 | 62 | 62 | 62 | |||||||||||||
| Net income per common share: | |||||||||||||||||
| Income (loss) per diluted common share | $ | (0.07 | ) | - | $ | 0.05 | $ | 0.16 | - | $ | 0.32 | ||||||
| Reconciliation of GAAP Net Income to Non-GAAP Operating Income (Q4 2025) (in millions) (unaudited) | ||||||||||
| Guidance for the three months ending December 31, 2025 | ||||||||||
| GAAP Net income | $ | (4 | ) | - | $ | 3 | ||||
| Share-based compensation | 9 | - | 9 | |||||||
| Amortization | 1 | - | 1 | |||||||
| Merger related expense | 6 | - | 8 | |||||||
| Interest expense (income) | (1 | ) | (1 | ) | ||||||
| Income tax expense (benefit) | — | - | 2 | |||||||
| Non-GAAP Operating income | $ | 11 | - | $ | 22 | |||||
Note: Amounts may not calculate precisely due to rounding.