Upgrade to SI Premium - Free Trial

Lattice Semiconductor Reports Fourth Quarter and Full Year 2024 Results

February 10, 2025 4:01 PM

HILLSBORO, Ore.--(BUSINESS WIRE)-- Lattice Semiconductor Corporation (Nasdaq: LSCC), the low power programmable leader, announced financial results today for the fiscal fourth quarter and full year ended December 28, 2024.

Revenue for the fourth quarter of 2024 was $117.4 million, with GAAP gross margin of 61.1%, and GAAP net income of $0.12 per diluted share. On a non-GAAP basis, gross margin was 62.1%, with net income per diluted share of $0.15. Fourth quarter of 2024 gross margin on a non-GAAP basis would have been 68.1%, in line with prior guidance, before the impact of an approximately $7.0 million one-time charge related to our assembly and test operations. The materials were purchased in anticipation of a supply constraint and are no longer expected to be used. GAAP net cash flows from operating activities for the fourth quarter of 2024 was $45.4 million, with GAAP operating cash flow margin of 38.7%, and free cash flow and free cash flow margin of $39.7 million and 33.8%, respectively.

Revenue for the full year 2024 was $509.4 million, with GAAP gross margin of 66.8% and GAAP net income of $0.44 per diluted share. On a non-GAAP basis, gross margin was 67.4%, with net income per diluted share of $0.90. Full year 2024 gross margin on a non-GAAP basis would have been 68.7% before the impact of the above noted one-time charge. GAAP net income and GAAP net income margin for the full year 2024 was $61.1 million and 12%, respectively, with adjusted EBITDA of $162.0 million and a 31.8% adjusted EBITDA margin for the full year 2024.

"We achieved record design wins, significantly reduced operating expenses, and delivered a strong 31.8% adjusted EBITDA margin in 2024,” said Ford Tamer, Chief Executive Officer. “Having just come back from sales conferences in North America, APAC and EMEA, I am more confident in our strategy and product roadmap. We are starting to see signs of improvement in the broader market environment as evidenced by our stronger backlog and improved book to bill, which bode well for our business moving forward. I'm excited by the opportunities to closely collaborate with our team, customers and partners from around the world."

Tonya Stevens, Chief Accounting Officer, former Interim Chief Financial Officer, said, "We delivered a strong free cash flow margin of 33.8% for the fourth quarter of 2024 and continued to make significant progress in the realignment of our resources to best support customer demand, and maintain the discipline of our long-term financial model. Our efforts are already beginning to yield results, including reduced operating costs. In the fourth quarter of 2024, we opened a new, state-of-the-art R&D site in Pune, India. We maintained a strong gross margin, continued to invest in our product roadmap, and delivered value to shareholders through our seventeenth consecutive quarter of share repurchases."

Fourth Quarter and Full Year 2024 Highlights:

Selected Fourth Quarter and Full Year 2024 Financial Results and Comparisons (in thousands, except per share data)

GAAP Financial Results (unaudited)

Q4 2024

Q3 2024

Q4 2023

Q/Q

Y/Y

FY 2024

FY 2023

FY/FY

Revenue

$ 117,419

$ 127,091

$ 170,596

(7.6)%

(31.2)%

$ 509,401

$ 737,154

(30.9)%

Gross Margin %

61.1%

69.0%

69.7%

(790) bps

(860) bps

66.8%

69.8%

(300) bps

R&D Expense %

32.9%

32.6%

23.3%

30 bps

960 bps

31.3%

21.7%

960 bps

SG&A Expense %

25.1%

24.4%

20.3%

70 bps

480 bps

23.0%

18.6%

440 bps

Operating Expenses

$ 83,962

$ 80,161

$ 75,798

4.7%

10.8%

$ 305,943

$ 302,400

1.2%

Income (loss) from Operations

$ (12,209)

$ 7,527

$ 43,149

(262.2)%

(128.3)%

$ 34,457

$ 212,270

(83.8)%

Net Income

$ 16,514

$ 7,190

$ 98,706

129.7%

(83.3)%

$ 61,131

$ 259,061

(76.4)%

Net Income per Share - Basic

$ 0.12

$ 0.05

$ 0.72

$ 0.07

$ (0.60)

$ 0.44

$ 1.88

$ (1.44)

Net Income per Share - Diluted

$ 0.12

$ 0.05

$ 0.71

$ 0.07

$ (0.59)

$ 0.44

$ 1.85

$ (1.41)

Net Income Margin

14.1%

5.7%

57.9%

840 bps

(4380) bps

12.0%

35.1%

(2310) bps

Operating Cash Flow Margin

38.7%

34.6%

42.2%

410 bps

(350) bps

27.7%

36.6%

(890) bps

Fourth quarter of 2023 GAAP net income includes an income tax benefit of $0.41 per diluted share associated with a valuation allowance release. Full year 2023 GAAP net income includes an income tax benefit of $0.41 per diluted share associated with a valuation allowance release.

Non-GAAP* Financial Results (unaudited)

Q4 2024

Q3 2024

Q4 2023

Q/Q

Y/Y

FY 2024

FY 2023

FY/FY

Revenue

$ 117,419

$ 127,091

$ 170,596

(7.6)%

(31.2)%

$ 509,401

$ 737,154

(30.9)%

Gross Margin %

62.1%

69.0%

70.4%

(690) bps

(830) bps

67.4%

70.4%

(300) bps

R&D Expense %

26.8%

26.2%

18.7%

60 bps

810 bps

25.6%

17.8%

780 bps

SG&A Expense %

19.3%

17.4%

13.8%

190 bps

550 bps

17.6%

12.8%

480 bps

Operating Expenses

$ 52,799

$ 53,875

$ 55,495

(2.0)%

(4.9)%

$ 215,562

$ 225,702

(4.5)%

Income from Operations

$ 20,097

$ 33,756

$ 64,563

(40.5)%

(68.9)%

$ 127,617

$ 293,580

(56.5)%

Net Income

$ 20,181

$ 32,544

$ 62,801

(38.0)%

(67.9)%

$ 124,415

$ 280,660

(55.7)%

Net Income per Share - Basic

$ 0.15

$ 0.24

$ 0.46

$ (0.09)

$ (0.31)

$ 0.90

$ 2.04

$ (1.14)

Net Income per Share - Diluted

$ 0.15

$ 0.24

$ 0.45

$ (0.09)

$ (0.30)

$ 0.90

$ 2.01

$ (1.11)

Adjusted EBITDA Margin

24.8%

33.5%

43.1%

(870) bps

(1830) bps

31.8%

44.0%

(1220) bps

Free Cash Flow Margin

33.8%

31.0%

40.0%

280 bps

(620) bps

23.5%

33.8%

(1030) bps

GAAP represents U.S. Generally Accepted Accounting Principles. Non-GAAP represents GAAP excluding the impact of certain activities which the Company's management excludes in analyzing the Company's operating results and in understanding trends in the Company's earnings. Additional information relating to these measures is included below in “Non-GAAP Financial Measures.” For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."

Business Outlook - First Quarter of 2025:

Non-GAAP Financial Measures: In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release makes reference to non-GAAP financial measures. With respect to the outlook for the first quarter of 2025, certain items that affect calculation of GAAP financial measures for gross margin percentage and total operating expenses are not available on a forward-looking basis because such items cannot be reasonably calculated without unreasonable efforts due to the unpredictability of the amounts and timing of events affecting the items we exclude from non-GAAP financial measures, including certain large and/or unpredictable charges such as stock-based compensation expense; litigation expense outside the ordinary course of business; restructuring; and impairment. Consequently, the Company is unable to calculate the most directly comparable GAAP measure to non-GAAP gross margin percentage or non-GAAP total operating expenses for the Companys first quarter 2025 quarterly guidance.

Investor Conference Call / Webcast Details:

Lattice Semiconductor will review the Company's financial results for the fiscal fourth quarter and full year 2024, and business outlook on Monday, February 10 at 5:00 p.m. Eastern Time. The dial-in number for the live audio call is 1-877-407-3982 or 1-201-493-6780 with conference identification number 13751120. A live webcast of the conference call will also be available on the investor relations section of www.latticesemi.com. The Company's financial guidance will be limited to the comments on its public quarterly earnings call and the public business outlook statements contained in this press release.

Forward-Looking Statements Notice:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements involve estimates, assumptions, risks and uncertainties. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance are neither historical facts nor assurances of future performance and may be forward-looking. Such forward-looking statements include, but are not limited to, statements relating to our strategy, product roadmap, long-term financial model; market improvement; and the statements under the heading “Business Outlook - First Quarter of 2025.” Other forward-looking statements may be indicated by words such as “will,” “could,” “should,” “would,” “may,” “expect,” “plan,” “project,” “anticipate,” “intend,” “forecast,” “future,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue” or the negative of these terms or other comparable terminology.

Estimates of future revenue and other financial and operational outcomes are inherently uncertain due to factors such as global economic conditions which may affect customer demand, the cyclical nature of the semiconductor industry, pricing and inflationary pressures, competitive actions, international trade disputes and sanctions, the potential impact of global pandemics, and other significant risks and uncertainties that are beyond our ability to predict or control. Actual gross margin percentage and operating expenses could vary from the estimates on the basis of, among other things, changes in revenue levels, changes in product pricing and mix, changes in wafer, assembly, test and other costs, variations in manufacturing yields, the failure to sustain operational improvements, and the actual amount of compensation charges due to stock price changes. Actual income tax rate and actual net income on a per share basis may differ from our expectations. Actual results may differ materially from our expectations and are subject to risks and uncertainties that relate more broadly to our overall business, including those described in our filings with the Securities and Exchange Commission, including Lattice’s most recent Annual Report on Form 10-K, especially those under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations”, all of which are expressly incorporated herein by reference.

Lattice believes these and other risks and uncertainties could cause actual results to differ materially from the forward-looking statements. New risk factors emerge from time to time and it is not possible for the Company to predict all risk factors. You should not rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to and undertakes no obligation to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Non-GAAP Financial Measures:

Included within this press release and the accompanying tables and notes are certain non-GAAP financial measures that supplement the Company's consolidated financial information prepared in accordance with U.S. GAAP, including non-GAAP gross margin, gross margin percentage, R&D expense, SG&A expense, operating expenses, income from operations, other (expense) income, net, income tax expense, net income, net income per share – basic, and net income per share – diluted, adjusted EBITDA, adjusted EBITDA margin, free cash flow, and free cash flow margin. The non-GAAP measures presented exclude charges and adjustments primarily related to stock-based compensation and related payroll tax effects, litigation expense outside the ordinary course of business, amortization of acquired intangible assets, restructuring plans, transformation activities, and other charges, impairments, and the estimated tax effect of these items, non-cash changes in net deferred income taxes, change in tax law and other tax adjustments, and depreciation and other amortization. These charges and adjustments are a result of periodic or non-core operating activities of the Company. The Company describes these non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures in the tables and notes attached to this press release.

The Company's management believes that these non-GAAP financial measures provide an additional and useful way of viewing aspects of our performance that, when viewed in conjunction with our GAAP results, provide a more comprehensive understanding of the various factors and trends affecting our ongoing financial performance and operating results than GAAP measures alone. Management also uses these non-GAAP measures for strategic and business decision-making, internal budgeting, forecasting, and resource allocation processes and believes that investors should have access to similar data. The non-GAAP financial information used by the Company may differ from that used by other companies. These non-GAAP measures are included solely for informational and comparative purposes and are not meant as a substitute for GAAP and should be considered together with the consolidated financial information located in the tables attached to this press release.

About Lattice Semiconductor Corporation:

Lattice Semiconductor (NASDAQ: LSCC) is the low power programmable leader. We solve customer problems across the network, from the Edge to the Cloud, in the growing communications, computing, industrial, automotive and consumer markets. Our technology, long-standing relationships, and commitment to world-class support let our customers quickly and easily unleash their innovation to create a smart, secure, and connected world.

For more information about Lattice, please visit www.latticesemi.com. You can also follow us via LinkedIn, X, Facebook, YouTube, WeChat, or Weibo.

Lattice Semiconductor Corporation

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Revenue

$

117,419

$

127,091

$

170,596

$

509,401

$

737,154

Cost of sales

45,666

39,403

51,649

169,001

222,484

Gross margin

71,753

87,688

118,947

340,400

514,670

Operating expenses:

Research and development

38,580

41,398

39,787

159,302

159,770

Selling, general, and administrative

29,474

30,994

34,661

116,942

137,244

Amortization of acquired intangible assets

870

870

869

3,479

3,478

Restructuring

1,109

6,899

481

12,291

1,908

Impairment of acquired intangible assets

13,929

13,929

Total operating expenses

83,962

80,161

75,798

305,943

302,400

Income (loss) from operations

(12,209

)

7,527

43,149

34,457

212,270

Interest income (expense), net

772

936

1,453

3,948

2,041

Other income (expense), net

(2,135

)

(249

)

802

(2,176

)

545

Income (loss) before income taxes

(13,572

)

8,214

45,404

36,229

214,856

Income tax (benefit) expense

(30,086

)

1,024

(53,302

)

(24,902

)

(44,205

)

Net income

$

16,514

$

7,190

$

98,706

$

61,131

$

259,061

Net income per share:

Basic

$

0.12

$

0.05

$

0.72

$

0.44

$

1.88

Diluted

$

0.12

$

0.05

$

0.71

$

0.44

$

1.85

Shares used in per share calculations:

Basic

137,861

137,709

137,686

137,623

137,694

Diluted

138,322

137,894

139,114

138,322

139,790

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

December 28,

December 30,

2024

2023

Assets

Current assets:

Cash and cash equivalents

$

136,291

$

128,317

Accounts receivable, net

81,060

104,373

Inventories, net

103,410

98,826

Other current assets

44,073

36,430

Total current assets

364,834

367,946

Property and equipment, net

52,988

49,546

Operating lease right-of-use assets

13,870

14,487

Intangible assets, net

4,587

20,974

Goodwill

315,358

315,358

Deferred income taxes

66,980

57,762

Other long-term assets

25,286

14,821

$

843,903

$

840,894

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable

$

36,828

$

34,487

Accrued liabilities

45,638

36,048

Accrued payroll obligations

17,156

26,865

Total current liabilities

99,622

97,400

Long-term operating lease liabilities, net of current portion

9,433

10,739

Other long-term liabilities

23,916

40,735

Total liabilities

132,971

148,874

Stockholders' equity

710,932

692,020

$

843,903

$

840,894

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended

December 28,

December 30,

2024

2023

Cash flows from operating activities:

Net income

$

61,131

$

259,061

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Stock-based compensation expense

52,985

70,197

Depreciation and amortization

38,737

34,432

Change in deferred income tax provision

(12,060

)

(58,614

)

Change in noncurrent taxes payable

(19,370

)

299

Impairment of acquired intangible assets

13,929

Charge for expiring production materials

7,019

Other non-cash adjustments

10,220

7,017

Net changes in assets and liabilities

(11,715

)

(42,804

)

Net cash provided by (used in) operating activities

140,876

269,588

Cash flows from investing activities:

Capital expenditures

(20,985

)

(20,098

)

Other investing activities

(16,708

)

(13,152

)

Net cash provided by (used in) investing activities

(37,693

)

(33,250

)

Cash flows from financing activities:

Repayment of long-term debt

(130,000

)

Repurchase of common stock

(66,998

)

(80,004

)

Net cash flows related to stock compensation exercises

(27,462

)

(43,713

)

Net cash provided by (used in) financing activities

(94,460

)

(253,717

)

Effect of exchange rate change on cash

(749

)

(26

)

Net increase (decrease) in cash and cash equivalents

7,974

(17,405

)

Beginning cash and cash equivalents

128,317

145,722

Ending cash and cash equivalents

$

136,291

$

128,317

Supplemental disclosure of cash flow information and non-cash investing and financing activities:

Interest paid

$

$

3,240

Income taxes paid, net of refunds

$

8,587

$

15,754

Operating lease payments

$

9,567

$

8,344

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Balance Sheet Information

A/R Days Revenue Outstanding (DSO)

63

66

56

Inventory Days (DIO)

207

242

175

Revenue % (by Geography)

Asia

66

%

63

%

60

%

65

%

60

%

Americas

23

%

15

%

22

%

20

%

20

%

Europe (incl. Africa)

11

%

22

%

18

%

15

%

20

%

Revenue % (by End Market)

Communications and Computing

49

%

48

%

34

%

45

%

35

%

Industrial and Automotive

42

%

43

%

59

%

46

%

59

%

Consumer

9

%

9

%

7

%

9

%

6

%

Revenue $M (by End Market)

Communications and Computing

$

58.0

$

61.0

$

58.7

$

228.1

$

257.6

Industrial and Automotive

$

49.2

$

54.2

$

99.8

$

237.0

$

433.5

Consumer

$

10.2

$

11.9

$

12.1

$

44.3

$

46.1

Revenue % (by Channel)

Distribution

84

%

95

%

82

%

89

%

87

%

Direct

16

%

5

%

18

%

11

%

13

%

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Gross Margin Reconciliation

GAAP Gross margin

$

71,753

$

87,688

$

118,947

$

340,400

$

514,670

Stock-based compensation - gross margin (1)

1,143

(57

)

1,111

2,779

4,612

Non-GAAP Gross margin

$

72,896

$

87,631

$

120,058

$

343,179

$

519,282

Gross Margin % Reconciliation

GAAP Gross margin %

61.1

%

69.0

%

69.7

%

66.8

%

69.8

%

Stock-based compensation - gross margin (1)

1.0

%

0.0

%

0.7

%

0.6

%

0.6

%

Non-GAAP Gross margin %

62.1

%

69.0

%

70.4

%

67.4

%

70.4

%

Research and Development Expense % (R&D Expense %) Reconciliation

GAAP R&D Expense %

32.9

%

32.6

%

23.3

%

31.3

%

21.7

%

Stock-based compensation - R&D (1)

(6.1

)%

(6.4

)%

(4.6

)%

(5.7

)%

(3.9

)%

Non-GAAP R&D Expense %

26.8

%

26.2

%

18.7

%

25.6

%

17.8

%

Selling, General, and Administrative Expense % (SG&A Expense %) Reconciliation

GAAP SG&A Expense %

25.1

%

24.4

%

20.3

%

23.0

%

18.6

%

Stock-based compensation - SG&A (1)

(5.6

)%

(6.9

)%

(5.3

)%

(4.4

)%

(5.3

)%

Litigation expense (2)

(0.2

)%

(0.1

)%

(1.2

)%

(1.0

)%

(0.5

)%

Non-GAAP SG&A Expense %

19.3

%

17.4

%

13.8

%

17.6

%

12.8

%

Operating Expenses Reconciliation

GAAP Operating expenses

$

83,962

$

80,161

$

75,798

$

305,943

$

302,400

Stock-based compensation - operations (1)

(13,712

)

(16,767

)

(16,811

)

(50,939

)

(67,340

)

Litigation expense (2)

(181

)

(170

)

(2,098

)

(5,248

)

(3,928

)

Amortization of acquired intangible assets

(870

)

(870

)

(869

)

(3,479

)

(3,478

)

Restructuring, transformation, and other (3)

(2,471

)

(8,479

)

(525

)

(16,786

)

(1,952

)

Impairment of acquired intangible assets

(13,929

)

(13,929

)

Non-GAAP Operating expenses

$

52,799

$

53,875

$

55,495

$

215,562

$

225,702

(1)

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.

(3)

Restructuring, transformation, and other includes transformation charges of approximately $1.0 million, $0.9 million, and $2.8 million for Q4, Q3 and YTD 2024, respectively.

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Income from Operations Reconciliation

GAAP Income (loss) from operations

$

(12,209

)

$

7,527

$

43,149

$

34,457

$

212,270

Stock-based compensation - gross margin (1)

1,143

(57

)

1,111

2,779

4,612

Stock-based compensation - operations (1)

13,712

16,767

16,811

50,939

67,340

Litigation expense (2)

181

170

2,098

5,248

3,928

Amortization of acquired intangible assets

870

870

869

3,479

3,478

Restructuring, transformation, and other (3)

2,471

8,479

525

16,786

1,952

Impairment of acquired intangible assets

13,929

13,929

Non-GAAP Income from operations

$

20,097

$

33,756

$

64,563

$

127,617

$

293,580

Income from Operations % Reconciliation

GAAP Income (loss) from operations %

(10.4

)%

5.9

%

25.3

%

6.8

%

28.8

%

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

27.5

%

20.7

%

12.5

%

18.3

%

11.0

%

Non-GAAP Income from operations %

17.1

%

26.6

%

37.8

%

25.1

%

39.8

%

Other Income (Expense) Reconciliation

GAAP Other income (expense), net

$

(2,135

)

$

(249

)

$

802

$

(2,176

)

$

545

Write-off of nonrecoverable cost-basis investment

2,023

2,023

Non-GAAP Other income (expense), net

$

(112

)

$

(249

)

$

802

$

(153

)

$

545

Income Tax (Benefit) Expense Reconciliation

GAAP Income tax (benefit) expense

$

(30,086

)

$

1,024

$

(53,302

)

$

(24,902

)

$

(44,205

)

Estimated tax effect of non-GAAP adjustments

4,735

1,695

1,170

16,416

5,679

Non-cash changes in net deferred income taxes (4)

25,757

402

56,913

22,315

56,913

Change in tax law (5)

170

(1,222

)

(764

)

(6,832

)

(2,881

)

Non-GAAP Income tax expense

$

576

$

1,899

$

4,017

$

6,997

$

15,506

(1)

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.

(3)

Restructuring, transformation, and other includes transformation charges of approximately $1.0 million, $0.9 million, and $2.8 million for Q4, Q3 and YTD 2024, respectively.

(4)

Non-cash changes in net deferred income taxes associated with the release of the valuation allowance against $56.9 million of our U.S. deferred tax assets in the fourth quarter of fiscal 2023 and $27.7 million of certain tax matters related to prior fiscal periods in the fourth quarter of fiscal 2024.

(5)

Adjustments for Change in tax law reflect an increase in our provision for U.S. tax on foreign operations resulting from The 2017 Tax Cuts and Jobs Act and is related to the capitalization and subsequent amortization of R&D costs for tax purposes.

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Net Income Reconciliation

GAAP Net income

$

16,514

$

7,190

$

98,706

$

61,131

$

259,061

Stock-based compensation - gross margin (1)

1,143

(57

)

1,111

2,779

4,612

Stock-based compensation - operations (1)

13,712

16,767

16,811

50,939

67,340

Litigation expense (2)

181

170

2,098

5,248

3,928

Amortization of acquired intangible assets

870

870

869

3,479

3,478

Restructuring, transformation, and other (3)

2,471

8,479

525

16,786

1,952

Impairment of acquired intangible assets

13,929

13,929

Write-off of nonrecoverable cost-basis investment

2,023

2,023

Estimated tax effect of non-GAAP adjustments

(4,735

)

(1,695

)

(1,170

)

(16,416

)

(5,679

)

Non-cash changes in net deferred income taxes (4)

(25,757

)

(402

)

(56,913

)

(22,315

)

(56,913

)

Change in tax law (5)

(170

)

1,222

764

6,832

2,881

Non-GAAP Net income

$

20,181

$

32,544

$

62,801

$

124,415

$

280,660

Net Income Per Share Reconciliation

GAAP Net income per share - basic

$

0.12

$

0.05

$

0.72

$

0.44

$

1.88

Cumulative effect of Non-GAAP adjustments

0.03

0.19

(0.26

)

0.46

0.16

Non-GAAP Net income per share - basic

$

0.15

$

0.24

$

0.46

$

0.90

$

2.04

GAAP Net income per share - diluted

$

0.12

$

0.05

$

0.71

$

0.44

$

1.85

Cumulative effect of Non-GAAP adjustments

0.03

0.19

(0.26

)

0.46

0.16

Non-GAAP Net income per share - diluted

$

0.15

$

0.24

$

0.45

$

0.90

$

2.01

Shares used in per share calculations:

Basic

137,861

137,709

137,686

137,623

137,694

Diluted

138,322

137,894

139,114

138,322

139,790

(1)

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.

(3)

Restructuring, transformation, and other includes transformation charges of approximately $1.0 million, $0.9 million, and $2.8 million for Q4, Q3 and YTD 2024, respectively.

(4)

Non-cash changes in net deferred income taxes associated with the release of the valuation allowance against $56.9 million of our U.S. deferred tax assets in the fourth quarter of fiscal 2023 and $27.7 million of certain tax matters related to prior fiscal periods in the fourth quarter of fiscal 2024.

(5)

Adjustments for Change in tax law reflect an increase in our provision for U.S. tax on foreign operations resulting from The 2017 Tax Cuts and Jobs Act and is related to the capitalization and subsequent amortization of R&D costs for tax purposes.

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

Year Ended

December 28,

September 28,

December 30,

December 28,

December 30,

2024

2024

2023

2024

2023

Reconciliation of Net income to Adjusted EBITDA

GAAP Net income

$

16,514

$

7,190

$

98,706

$

61,131

$

259,061

Interest (income) expense, net

(772

)

(936

)

(1,453

)

(3,948

)

(2,041

)

Income tax (benefit) expense

(30,086

)

1,024

(53,302

)

(24,902

)

(44,205

)

Amortization of acquired intangible assets

870

870

869

3,479

3,478

Depreciation and other amortization

9,131

9,036

8,103

34,502

30,562

Stock-Based Compensation (1)

14,855

16,710

17,922

53,718

71,952

Litigation expense (2)

181

170

2,098

5,248

3,928

Restructuring, transformation, and other (3)

2,471

8,479

525

16,786

1,952

Impairment of acquired intangible assets

13,929

13,929

Write-off of nonrecoverable cost-basis investment

2,023

2,023

Adjusted EBITDA

$

29,116

$

42,543

$

73,468

$

161,966

$

324,687

Reconciliation of Net income margin to Adjusted EBITDA margin

GAAP Net income margin

14.1

%

5.7

%

57.9

%

12.0

%

35.1

%

Cumulative effect of EBITDA adjustments

10.7

%

27.8

%

(14.8

)%

19.8

%

8.9

%

Adjusted EBITDA margin

24.8

%

33.5

%

43.1

%

31.8

%

44.0

%

Reconciliation of GAAP Net Cash Provided by Operating Activities to Free Cash Flow

GAAP Net cash provided by operating activities

$

45,421

$

44,013

$

71,970

$

140,876

$

269,588

Operating cash flow margin

38.7

%

34.6

%

42.2

%

27.7

%

36.6

%

Capital expenditures

(5,754

)

(4,650

)

(3,728

)

(20,985

)

(20,098

)

Free cash flow

$

39,667

$

39,363

$

68,242

$

119,891

$

249,490

Free cash flow margin

33.8

%

31.0

%

40.0

%

23.5

%

33.8

%

(1)

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.

(3)

Restructuring, transformation, and other includes transformation charges of approximately $1.0 million, $0.9 million, and $2.8 million for Q4, Q3 and YTD 2024, respectively.

MEDIA:

Sophia Hong

Lattice Semiconductor Corporation

503-268-8786

[email protected]

INVESTORS:

Rick Muscha

Lattice Semiconductor Corporation

408-826-6000

[email protected]

Source: Lattice Semiconductor Corporation

Categories

Business Wire Press Releases

Next Articles