Record Results Across Key Financial Metrics Reflecting AI-Driven Data Center Demand; Raising Fiscal 2027 Outlook Supported by Accelerating AI Infrastructure Business
Fourth Quarter Financial Highlights
- Record net sales of
$567 million , up 68% year over year - Record operating income of
$69 million , up 458% year over year - Record Non-GAAP operating income of
$90 million , up 129% year over year - Record net income of
$93 million , up 888% year over year - Record adjusted EBITDA of
$93 million , up 115% year over year - Diluted EPS of
$1.29 versus$0.11 in the year-ago quarter, up 1,073% year over year - Non-GAAP diluted EPS of
$1.00 versus$0.43 in the year-ago quarter, up 133% year over year
“Our company performance accelerated significantly in the second half of fiscal 2026 following the launch of our AI Factory Platform and increased focus on the data center market. We prioritized and aligned our AI Infrastructure and Memory businesses with strong AI-driven data center demand, increased investment in product innovation, and sharpened go-to-market execution with a focus on making neocloud and enterprise customers successful,” said
“The proof is in the results. After relatively flat year-over-year net sales in the first half, growth accelerated to 48% in Q3 and 68% in Q4, driving second-half growth of 58%. As we enter fiscal 2027, our memory business remains strong, and our AI Infrastructure business is accelerating further. Based on this continued momentum, particularly the strength in AI Infrastructure, we are increasing our fiscal 2027 expectations for both net sales and non-GAAP diluted EPS beyond the preliminary growth view shared during the third-quarter earnings call, as we continue to drive strong operating leverage across the business.”
Recent Business Highlights
Neocloud Momentum and Customer Expansion Across AI Infrastructure
- Won six new AI Infrastructure data center customers in the fourth quarter, including four neocloud providers, reflecting a surge in demand from neocloud customers for our full-stack AI Factory Platform.
- Continued to execute our land-and-expand strategy. Across fiscal 2026, we added seventeen new AI Infrastructure customers, and twelve customers expanded their business with Penguin in the same period.
- Won a neocloud customer backed by a leading South Korean technology company that selected Penguin to design, build, deploy, and manage an NVIDIA GB300 NVL72-based platform.
- Won a publicly traded neocloud customer with more than
$3 billion in signed, multi-year contracts to provide AI infrastructure deployment and 24x7 operations services, supported by ClusterWareAI™, our AI factory operating system software. - Won a neocloud customer with
$10 billion in contracted compute from a leading AI lab. The customer selected Penguin to deploy and operate a 36,000-GPU AI factory inNorway . This multi-year engagement demonstrates the scale and capabilities of our AI Factory Platform. - Won another neocloud customer, Lektra, which selected our AI Factory Platform to deploy and optimize distributed AI micro data centers powered by existing carbon-free energy. We provide validated reference designs, NVIDIA-based AI compute, and expert services with ClusterWareAI and support.
Key Product Innovation and Company Milestones
- Advanced ClusterWareAI with new self-managing agentic AI capabilities, building on the AI Factory Operations Agent introduced last quarter. ClusterWareAI now automatically detects and remediates GPU performance issues across inference environments, helping customers maintain higher uptime and reduce operational overhead as they scale AI workloads.
- Continued investment in new CXL memory expansion products to support strengthening bookings.
- Closed an oversubscribed
$750 million convertible senior notes offering due 2031, with favorable economic terms including a 0% coupon. - Established a new relationship with an additional AI Infrastructure supplier to improve component availability and support growing demand.
- Established a new supply arrangement with a leading memory supplier to improve supply availability and support growing AI-driven memory demand in the data center.
Fiscal 2026 Highlights
- Net sales of
$1.73 billion , up 26% year over year - Operating income of
$166 million , up 185% year over year - Record Non-GAAP operating income of
$241 million , up 44% year over year - Record net income of
$181 million , up 611% year over year - Record adjusted EBITDA of
$256 million , up 37% year over year - Diluted EPS of
$2.60 versus$0.28 in the prior year, up 829% year over year - Non-GAAP diluted EPS of
$2.87 versus$1.90 in the prior year, up 51% year over year
Raising Fiscal 2027 Outlook
Annual Financial Results
| GAAP (1) |
| Non-GAAP (2) | ||||||||
(in thousands, except per share amounts) | FY26 |
| FY25 |
| FY26 |
| FY25 | ||||
Net sales: |
|
|
|
|
|
|
| ||||
Advanced Computing | $ | 558,789 |
| $ | 648,417 |
| $ | 558,789 |
| $ | 648,417 |
Integrated Memory |
| 924,001 |
|
| 464,249 |
|
| 924,001 |
|
| 464,249 |
Optimized LED |
| 248,678 |
|
| 256,128 |
|
| 248,678 |
|
| 256,128 |
Total net sales | $ | 1,731,468 |
| $ | 1,368,794 |
| $ | 1,731,468 |
| $ | 1,368,794 |
|
|
|
|
|
|
|
| ||||
Gross profit | $ | 478,925 |
| $ | 394,274 |
| $ | 507,862 |
| $ | 424,600 |
Operating income |
| 165,596 |
|
| 58,135 |
|
| 240,962 |
|
| 167,652 |
Net income attributable to |
| 180,615 |
|
| 25,391 |
|
| 190,182 |
|
| 120,325 |
Diluted earnings per share | $ | 2.60 |
| $ | 0.28 |
| $ | 2.87 |
| $ | 1.90 |
Quarterly Financial Results
| GAAP (1) |
| Non-GAAP (2) | ||||||||||||||
(in thousands, except per share amounts) | Q4-26 |
| Q3-26 |
| Q4-25 |
| Q4-26 |
| Q3-26 |
| Q4-25 | ||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
| ||||||
Advanced Computing | $ | 154,039 |
| $ | 137,583 |
| $ | 138,336 |
| $ | 154,039 |
| $ | 137,583 |
| $ | 138,336 |
Integrated Memory |
| 340,784 |
|
| 275,067 |
|
| 132,159 |
|
| 340,784 |
|
| 275,067 |
|
| 132,159 |
Optimized LED |
| 71,862 |
|
| 66,063 |
|
| 67,427 |
|
| 71,862 |
|
| 66,063 |
|
| 67,427 |
Total net sales | $ | 566,685 |
| $ | 478,713 |
| $ | 337,922 |
| $ | 566,685 |
| $ | 478,713 |
| $ | 337,922 |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross profit | $ | 155,900 |
| $ | 133,214 |
| $ | 96,731 |
| $ | 163,275 |
| $ | 134,750 |
| $ | 104,317 |
Operating income |
| 69,462 |
|
| 50,863 |
|
| 12,448 |
|
| 89,796 |
|
| 64,384 |
|
| 39,170 |
Net income attributable to |
| 93,204 |
|
| 44,689 |
|
| 9,431 |
|
| 71,438 |
|
| 52,246 |
|
| 28,843 |
Diluted earnings per share | $ | 1.29 |
| $ | 0.68 |
| $ | 0.11 |
| $ | 1.00 |
| $ | 0.84 |
| $ | 0.43 |
(1) | GAAP represents | |
(2) | Non-GAAP represents GAAP excluding the impact of certain activities. Further information regarding the Company’s use of non-GAAP measures and reconciliations between GAAP and non-GAAP measures are included within this press release. |
Business Outlook
As of
Outlook | GAAP Outlook | Adjustments | Non-GAAP Outlook | |
Net sales | 40% YoY Growth +/-10% | — | 40% YoY Growth +/-10% | |
Gross margin | 27% +/- 2% | 1% | (A) | 28% +/- 2% |
Operating expenses | (B)(C) | |||
Diluted earnings per share | (A)(B)(C)(D)(E) | |||
Diluted shares | 63 million | — | 63 million | |
Non-GAAP adjustments (in millions) |
| ||
(A) Stock-based compensation and amortization of acquisition-related intangibles included in cost of sales | $ | 30 |
|
(B) Stock-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A |
| 46 |
|
(C) Other operating adjustments |
| 8 |
|
(D) Estimated income tax effects |
| (17 | ) |
(E) Estimated effect of allocation of earnings to participating securities |
| (7 | ) |
| $ | 60 |
|
Fourth Quarter and Full-Year Fiscal 2026 Earnings Conference Call and Webcast Details
Use of Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995 that are not historical in nature, that are predictive or that depend upon or refer to future events or conditions. These statements may include, but are not limited to, statements concerning or regarding future events and the future financial and operating performance of
These statements can be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements often use words such as “anticipate,” “target,” “expect,” “estimate,” “intend,” “plan,” “goal,” “believe,” “could,” and other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results or aspirations and are subject to a number of significant risks, uncertainties and other factors, many of which are outside of our control, including but not limited to: global business and economic conditions, including the impact on the financial condition of our customers, particularly in challenging macroeconomic environments; growth and demand trends in technology industries (including trends and markets related to artificial intelligence), our customer markets and various geographic regions; uncertainties in the geopolitical environment, including those related to global conflicts, such as those in the
These and other risks, uncertainties and factors are described in greater detail under the sections titled “Risk Factors,” “Critical Accounting Estimates,” “Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk” and “Liquidity and Capital Resources” contained in the Annual Report on Form 10-K for the fiscal year ended
Statement Regarding Use of Non-GAAP Financial Measures
This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP effective tax rate, non-GAAP net income attributable to
Our GAAP effective tax rate can vary significantly from quarter to quarter based on a variety of factors, including, but not limited to, discrete items which are recorded in the period they occur, the tax effects of certain items of income or expense, significant changes in our geographic earnings mix or changes to our strategy or business operations. We are unable to predict the timing and amounts of these items, which could significantly impact our GAAP effective tax rate, and therefore we are unable to reconcile our forward-looking non-GAAP effective tax rate measure to our GAAP effective tax rate.
Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP, as they exclude important information about Penguin Solutions’ financial results, as noted above. The presentation of these adjusted amounts varies from amounts presented in accordance with GAAP and therefore may not be comparable to amounts reported by other companies. In addition, adjusted EBITDA does not purport to represent cash flow provided by, or used for, operating activities in accordance with GAAP and should not be used as a measure of liquidity. Investors are encouraged to review the “Reconciliation of GAAP to Non-GAAP Measures” tables below.
Explanatory Note
On
As used in this press release, unless stated otherwise or the context requires otherwise, the terms “Penguin Solutions,” “Company,” “we,” “our,” “us” or similar terms (i) for periods prior to the consummation of the
About
With deep design expertise at the intersection of data center AI infrastructure and memory solutions, our Full-Stack AI Factory Platform combines differentiated infrastructure software, advanced memory, compute systems, end-to-end services, and industry-leading partner technologies to help customers accelerate deployment, optimize token economics, and maximize the return on their AI investments.
Learn more at PenguinSolutions.com.
Consolidated Statements of Operations (In thousands, except per share amounts) (Unaudited) | ||||||||||||||||||
| Three Months Ended |
| Year Ended | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||
Net sales: |
|
|
|
|
|
|
|
|
| |||||||||
Advanced Computing | $ | 154,039 |
|
| $ | 137,583 |
|
| $ | 138,336 |
|
| $ | 558,789 |
|
| $ | 648,417 |
Integrated Memory |
| 340,784 |
|
|
| 275,067 |
|
|
| 132,159 |
|
|
| 924,001 |
|
|
| 464,249 |
Optimized LED |
| 71,862 |
|
|
| 66,063 |
|
|
| 67,427 |
|
|
| 248,678 |
|
|
| 256,128 |
Total net sales |
| 566,685 |
|
|
| 478,713 |
|
|
| 337,922 |
|
|
| 1,731,468 |
|
|
| 1,368,794 |
Cost of sales |
| 410,785 |
|
|
| 345,499 |
|
|
| 241,191 |
|
|
| 1,252,543 |
|
|
| 974,520 |
Gross profit |
| 155,900 |
|
|
| 133,214 |
|
|
| 96,731 |
|
|
| 478,925 |
|
|
| 394,274 |
|
|
|
|
|
|
|
|
|
| |||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
| |||||||||
Research and development |
| 22,024 |
|
|
| 21,984 |
|
|
| 19,861 |
|
|
| 81,677 |
|
|
| 79,801 |
Selling, general and administrative |
| 59,927 |
|
|
| 59,404 |
|
|
| 58,602 |
|
|
| 220,412 |
|
|
| 238,177 |
Impairment of goodwill |
| — |
|
|
| — |
|
|
| 4,690 |
|
|
| — |
|
|
| 16,063 |
Other operating expense |
| 4,487 |
|
|
| 963 |
|
|
| 1,130 |
|
|
| 11,240 |
|
|
| 2,098 |
Total operating expenses |
| 86,438 |
|
|
| 82,351 |
|
|
| 84,283 |
|
|
| 313,329 |
|
|
| 336,139 |
Operating income |
| 69,462 |
|
|
| 50,863 |
|
|
| 12,448 |
|
|
| 165,596 |
|
|
| 58,135 |
|
|
|
|
|
|
|
|
|
| |||||||||
Non-operating (income) expense: |
|
|
|
|
|
|
|
|
| |||||||||
Interest (income) expense, net |
| (980 | ) |
|
| 650 |
|
|
| 153 |
|
|
| 438 |
|
|
| 7,305 |
Other non-operating (income) expense |
| 33,028 |
|
|
| (3,485 | ) |
|
| 2,941 |
|
|
| 13,235 |
|
|
| 1,929 |
Total non-operating (income) expense |
| 32,048 |
|
|
| (2,835 | ) |
|
| 3,094 |
|
|
| 13,673 |
|
|
| 9,234 |
Income before taxes |
| 37,414 |
|
|
| 53,698 |
|
|
| 9,354 |
|
|
| 151,923 |
|
|
| 48,901 |
|
|
|
|
|
|
|
|
|
| |||||||||
Income tax (benefit) provision |
| (57,595 | ) |
|
| 7,515 |
|
|
| (1,196 | ) |
|
| (33,865 | ) |
|
| 20,066 |
Net income |
| 95,009 |
|
|
| 46,183 |
|
|
| 10,550 |
|
|
| 185,788 |
|
|
| 28,835 |
Net income attributable to noncontrolling interest |
| 1,805 |
|
|
| 1,494 |
|
|
| 1,119 |
|
|
| 5,173 |
|
|
| 3,444 |
Net income attributable to |
| 93,204 |
|
|
| 44,689 |
|
|
| 9,431 |
|
|
| 180,615 |
|
|
| 25,391 |
|
|
|
|
|
|
|
|
|
| |||||||||
Preferred stock dividends |
| 3,034 |
|
|
| 3,033 |
|
|
| 3,034 |
|
|
| 12,133 |
|
|
| 8,667 |
Income available for distribution |
| 90,170 |
|
|
| 41,656 |
|
|
| 6,397 |
|
|
| 168,482 |
|
|
| 16,724 |
Income allocated to participating securities |
| 8,903 |
|
|
| 4,448 |
|
|
| 666 |
|
|
| 17,394 |
|
|
| 1,263 |
Net income available to common stockholders | $ | 81,267 |
|
| $ | 37,208 |
|
| $ | 5,731 |
|
| $ | 151,088 |
|
| $ | 15,461 |
|
|
|
|
|
|
|
|
|
| |||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
| |||||||||
Basic | $ | 1.46 |
|
| $ | 0.73 |
|
| $ | 0.11 |
|
| $ | 2.85 |
|
| $ | 0.29 |
Diluted | $ | 1.29 |
|
| $ | 0.68 |
|
| $ | 0.11 |
|
| $ | 2.60 |
|
| $ | 0.28 |
|
|
|
|
|
|
|
|
|
| |||||||||
Common stock used in per share calculations: |
|
|
|
|
|
|
|
|
| |||||||||
Basic |
| 55,645 |
|
|
| 50,998 |
|
|
| 52,553 |
|
|
| 52,952 |
|
|
| 53,154 |
Diluted |
| 64,040 |
|
|
| 55,063 |
|
|
| 54,371 |
|
|
| 58,825 |
|
|
| 54,368 |
Reconciliation of GAAP to Non-GAAP Measures (In thousands, except percentages) (Unaudited) | |||||||||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP gross profit | $ | 155,900 |
|
| $ | 133,214 |
|
| $ | 96,731 |
|
| $ | 478,925 |
|
| $ | 394,274 |
|
Stock-based compensation expense |
| 1,463 |
|
|
| 1,411 |
|
|
| 1,324 |
|
|
| 5,782 |
|
|
| 6,136 |
|
Amortization of acquisition-related intangibles |
| 5,912 |
|
|
| 5,908 |
|
|
| 5,920 |
|
|
| 23,638 |
|
|
| 23,644 |
|
Inventory write-off, stolen in-transit shipment, net of insurance recovery |
| — |
|
|
| (5,783 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
Cost of sales-related restructuring |
| — |
|
|
| — |
|
|
| 342 |
|
|
| (483 | ) |
|
| 746 |
|
Other |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (200 | ) |
Non-GAAP gross profit | $ | 163,275 |
|
| $ | 134,750 |
|
| $ | 104,317 |
|
| $ | 507,862 |
|
| $ | 424,600 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP gross margin |
| 27.5 | % |
|
| 27.8 | % |
|
| 28.6 | % |
|
| 27.7 | % |
|
| 28.8 | % |
Effect of adjustments |
| 1.3 | % |
|
| 0.3 | % |
|
| 2.3 | % |
|
| 1.6 | % |
|
| 2.2 | % |
Non-GAAP gross margin |
| 28.8 | % |
|
| 28.1 | % |
|
| 30.9 | % |
|
| 29.3 | % |
|
| 31.0 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP operating expenses | $ | 86,438 |
|
| $ | 82,351 |
|
| $ | 84,283 |
|
| $ | 313,329 |
|
| $ | 336,139 |
|
Stock-based compensation expense |
| (5,157 | ) |
|
| (8,585 | ) |
|
| (6,490 | ) |
|
| (26,033 | ) |
|
| (35,040 | ) |
Amortization of acquisition-related intangibles |
| (1,316 | ) |
|
| (1,316 | ) |
|
| (1,885 | ) |
|
| (5,831 | ) |
|
| (11,194 | ) |
Diligence, acquisition and integration expense |
| (858 | ) |
|
| (1,058 | ) |
|
| (133 | ) |
|
| (1,916 | ) |
|
| (1,829 | ) |
Redomiciliation costs |
| — |
|
|
| — |
|
|
| (2,734 | ) |
|
| — |
|
|
| (10,038 | ) |
Impairment of goodwill |
| — |
|
|
| — |
|
|
| (4,690 | ) |
|
| — |
|
|
| (16,063 | ) |
Restructuring charges |
| (4,487 | ) |
|
| (963 | ) |
|
| (1,130 | ) |
|
| (11,240 | ) |
|
| (2,098 | ) |
Other |
| (1,141 | ) |
|
| (63 | ) |
|
| (2,074 | ) |
|
| (1,409 | ) |
|
| (2,929 | ) |
Non-GAAP operating expenses | $ | 73,479 |
|
| $ | 70,366 |
|
| $ | 65,147 |
|
| $ | 266,900 |
|
| $ | 256,948 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP operating income | $ | 69,462 |
|
| $ | 50,863 |
|
| $ | 12,448 |
|
| $ | 165,596 |
|
| $ | 58,135 |
|
Stock-based compensation expense |
| 6,620 |
|
|
| 9,996 |
|
|
| 7,814 |
|
|
| 31,815 |
|
|
| 41,176 |
|
Amortization of acquisition-related intangibles |
| 7,228 |
|
|
| 7,224 |
|
|
| 7,805 |
|
|
| 29,469 |
|
|
| 34,838 |
|
Inventory write-off, stolen in-transit shipment, net of insurance recovery |
| — |
|
|
| (5,783 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
Cost of sales-related restructuring |
| — |
|
|
| — |
|
|
| 342 |
|
|
| (483 | ) |
|
| 746 |
|
Diligence, acquisition and integration expense |
| 858 |
|
|
| 1,058 |
|
|
| 133 |
|
|
| 1,916 |
|
|
| 1,829 |
|
Redomiciliation costs |
| — |
|
|
| — |
|
|
| 2,734 |
|
|
| — |
|
|
| 10,038 |
|
Impairment of goodwill |
| — |
|
|
| — |
|
|
| 4,690 |
|
|
| — |
|
|
| 16,063 |
|
Restructuring charges |
| 4,487 |
|
|
| 963 |
|
|
| 1,130 |
|
|
| 11,240 |
|
|
| 2,098 |
|
Other |
| 1,141 |
|
|
| 63 |
|
|
| 2,074 |
|
|
| 1,409 |
|
|
| 2,729 |
|
Non-GAAP operating income | $ | 89,796 |
|
| $ | 64,384 |
|
| $ | 39,170 |
|
| $ | 240,962 |
|
| $ | 167,652 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP operating margin |
| 12.3 | % |
|
| 10.6 | % |
|
| 3.7 | % |
|
| 9.6 | % |
|
| 4.2 | % |
Effect of adjustments |
| 3.5 | % |
|
| 2.8 | % |
|
| 7.9 | % |
|
| 4.3 | % |
|
| 8.0 | % |
Non-GAAP operating margin |
| 15.8 | % |
|
| 13.4 | % |
|
| 11.6 | % |
|
| 13.9 | % |
|
| 12.2 | % |
Reconciliation of GAAP to Non-GAAP Measures, Continued (In thousands, except percentages) (Unaudited) | |||||||||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP effective tax rate |
| (153.9 | )% |
|
| 14.0 | % |
|
| (12.8 | )% |
|
| (22.3 | )% |
|
| 41.0 | % |
Effect of adjustments |
| 173.9 | % |
|
| 3.3 | % |
|
| 37.8 | % |
|
| 42.3 | % |
|
| (16.0 | )% |
Non-GAAP effective tax rate |
| 20.0 | % |
|
| 17.3 | % |
|
| 25.0 | % |
|
| 20.0 | % |
|
| 25.0 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP net income attributable to | $ | 93,204 |
|
| $ | 44,689 |
|
| $ | 9,431 |
|
| $ | 180,615 |
|
| $ | 25,391 |
|
Stock-based compensation expense |
| 6,620 |
|
|
| 9,996 |
|
|
| 7,814 |
|
|
| 31,815 |
|
|
| 41,176 |
|
Amortization of acquisition-related intangibles |
| 7,228 |
|
|
| 7,224 |
|
|
| 7,805 |
|
|
| 29,469 |
|
|
| 34,838 |
|
Inventory write-off, stolen in-transit shipment, net of insurance recovery |
| — |
|
|
| (5,783 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
Cost of sales-related restructuring |
| — |
|
|
| — |
|
|
| 342 |
|
|
| (483 | ) |
|
| 746 |
|
Diligence, acquisition and integration expense |
| 858 |
|
|
| 1,058 |
|
|
| 133 |
|
|
| 1,916 |
|
|
| 1,829 |
|
Redomiciliation costs |
| — |
|
|
| — |
|
|
| 2,734 |
|
|
| — |
|
|
| 10,038 |
|
Loss on non-marketable equity investment |
| — |
|
|
| — |
|
|
| — |
|
|
| 10,000 |
|
|
| — |
|
Impairment of goodwill |
| — |
|
|
| — |
|
|
| 4,690 |
|
|
| — |
|
|
| 16,063 |
|
Gain on disposition of equity investment |
| (14 | ) |
|
| (3,892 | ) |
|
| — |
|
|
| (30,942 | ) |
|
| — |
|
Restructuring charges |
| 4,487 |
|
|
| 963 |
|
|
| 1,130 |
|
|
| 11,240 |
|
|
| 2,098 |
|
Amortization of debt issuance costs |
| 836 |
|
|
| 576 |
|
|
| 674 |
|
|
| 2,728 |
|
|
| 3,493 |
|
Loss on extinguishment or prepayment of debt |
| — |
|
|
| — |
|
|
| 2,908 |
|
|
| — |
|
|
| 2,908 |
|
Inducement expense associated with conversions of 2029 and 2030 Notes |
| 33,248 |
|
|
| — |
|
|
| — |
|
|
| 33,248 |
|
|
| — |
|
Foreign currency (gains) losses |
| (263 | ) |
|
| 1,080 |
|
|
| 287 |
|
|
| 1,014 |
|
|
| 205 |
|
Other |
| 1,141 |
|
|
| 63 |
|
|
| 2,074 |
|
|
| 2,266 |
|
|
| 2,729 |
|
Income tax effects (1) |
| (75,907 | ) |
|
| (3,728 | ) |
|
| (11,179 | ) |
|
| (82,704 | ) |
|
| (21,189 | ) |
Non-GAAP net income attributable to |
| 71,438 |
|
|
| 52,246 |
|
|
| 28,843 |
|
|
| 190,182 |
|
|
| 120,325 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Preferred stock dividends |
| 3,034 |
|
|
| 3,033 |
|
|
| 3,034 |
|
|
| 12,133 |
|
|
| 8,667 |
|
Non-GAAP income available for distribution |
| 68,404 |
|
|
| 49,213 |
|
|
| 25,809 |
|
|
| 178,049 |
|
|
| 111,658 |
|
Income allocated to participating securities |
| 6,124 |
|
|
| 5,091 |
|
|
| 2,639 |
|
|
| 17,486 |
|
|
| 8,250 |
|
Non-GAAP net income available to common stockholders | $ | 62,280 |
|
| $ | 44,122 |
|
| $ | 23,170 |
|
| $ | 160,563 |
|
| $ | 103,408 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Weighted-average shares outstanding - Diluted: |
|
|
|
|
|
|
|
|
| ||||||||||
GAAP weighted-average shares outstanding |
| 64,040 |
|
|
| 55,063 |
|
|
| 54,371 |
|
|
| 58,825 |
|
|
| 54,368 |
|
Adjustment for dilutive securities and capped calls |
| (2,040 | ) |
|
| (2,226 | ) |
|
| (838 | ) |
|
| (2,848 | ) |
|
| — |
|
Non-GAAP weighted-average shares outstanding |
| 62,000 |
|
|
| 52,837 |
|
|
| 53,533 |
|
|
| 55,977 |
|
|
| 54,368 |
|
(1) The three months and year ended | |||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures, Continued (In thousands, except per share amounts) (Unaudited) | ||||||||||||||||||
| Three Months Ended |
| Year Ended | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||
Diluted earnings per share: |
|
|
|
|
|
|
|
|
| |||||||||
GAAP diluted earnings per share | $ | 1.29 |
|
| $ | 0.68 |
|
| $ | 0.11 |
|
| $ | 2.60 |
|
| $ | 0.28 |
Effect of adjustments |
| (0.29 | ) |
|
| 0.16 |
|
|
| 0.32 |
|
|
| 0.27 |
|
|
| 1.62 |
Non-GAAP diluted earnings per share | $ | 1.00 |
|
| $ | 0.84 |
|
| $ | 0.43 |
|
| $ | 2.87 |
|
| $ | 1.90 |
|
|
|
|
|
|
|
|
|
| |||||||||
Net income attributable to | $ | 93,204 |
|
| $ | 44,689 |
|
| $ | 9,431 |
|
| $ | 180,615 |
|
| $ | 25,391 |
Interest (income) expense, net |
| (980 | ) |
|
| 650 |
|
|
| 153 |
|
|
| 438 |
|
|
| 7,305 |
Income tax (benefit) provision |
| (57,595 | ) |
|
| 7,515 |
|
|
| (1,196 | ) |
|
| (33,865 | ) |
|
| 20,066 |
Depreciation expense and amortization of intangible assets |
| 12,299 |
|
|
| 12,307 |
|
|
| 13,206 |
|
|
| 50,176 |
|
|
| 56,216 |
Stock-based compensation expense |
| 6,620 |
|
|
| 9,996 |
|
|
| 7,814 |
|
|
| 31,815 |
|
|
| 41,176 |
Inventory write-off, stolen in-transit shipment, net of insurance recovery |
| — |
|
|
| (5,783 | ) |
|
| — |
|
|
| — |
|
|
| — |
Cost of sales-related restructuring |
| — |
|
|
| — |
|
|
| 342 |
|
|
| (483 | ) |
|
| 746 |
Diligence, acquisition and integration expense |
| 858 |
|
|
| 1,058 |
|
|
| 133 |
|
|
| 1,916 |
|
|
| 1,829 |
Redomiciliation costs |
| — |
|
|
| — |
|
|
| 2,734 |
|
|
| — |
|
|
| 10,038 |
Impairment of goodwill |
| — |
|
|
| — |
|
|
| 4,690 |
|
|
| — |
|
|
| 16,063 |
Gain on disposition of equity investment |
| (14 | ) |
|
| (3,892 | ) |
|
| — |
|
|
| (30,942 | ) |
|
| — |
Restructuring charges |
| 4,487 |
|
|
| 963 |
|
|
| 1,130 |
|
|
| 11,240 |
|
|
| 2,098 |
Loss on extinguishment or prepayment of debt |
| — |
|
|
| — |
|
|
| 2,908 |
|
|
| — |
|
|
| 2,908 |
Inducement expense associated with conversions of 2029 and 2030 Notes |
| 33,248 |
|
|
| — |
|
|
| — |
|
|
| 33,248 |
|
|
| — |
Loss on non-marketable equity investment |
| — |
|
|
| — |
|
|
| — |
|
|
| 10,000 |
|
|
| — |
Other |
| 1,141 |
|
|
| 63 |
|
|
| 2,074 |
|
|
| 2,266 |
|
|
| 2,729 |
Adjusted EBITDA | $ | 93,268 |
|
| $ | 67,566 |
|
| $ | 43,419 |
|
| $ | 256,424 |
|
| $ | 186,565 |
Consolidated Balance Sheets (In thousands) (Unaudited) | |||||||
As of |
|
|
| ||||
Assets |
|
|
| ||||
Cash and cash equivalents | $ | 647,208 |
|
| $ | 453,754 |
|
Accounts receivable, net (including |
| 796,264 |
|
|
| 307,904 |
|
Inventories |
| 748,785 |
|
|
| 255,182 |
|
Other current assets |
| 56,249 |
|
|
| 47,387 |
|
Total current assets |
| 2,248,506 |
|
|
| 1,064,227 |
|
Property and equipment, net |
| 84,244 |
|
|
| 92,603 |
|
Operating lease right-of-use assets |
| 54,237 |
|
|
| 58,847 |
|
Intangible assets, net |
| 59,856 |
|
|
| 87,754 |
|
| 145,895 |
|
|
| 145,895 |
| |
Deferred tax assets |
| 173,389 |
|
|
| 99,107 |
|
Other noncurrent assets |
| 12,007 |
|
|
| 68,767 |
|
Total assets | $ | 2,778,134 |
|
| $ | 1,617,200 |
|
|
|
|
| ||||
Liabilities, Temporary Equity and Stockholders' Equity |
|
|
| ||||
Accounts payable and accrued expenses | $ | 890,476 |
|
| $ | 318,761 |
|
Current debt |
| 53,418 |
|
|
| 19,945 |
|
Deferred revenue |
| 123,283 |
|
|
| 73,893 |
|
Other current liabilities |
| 128,770 |
|
|
| 61,300 |
|
Total current liabilities |
| 1,195,947 |
|
|
| 473,899 |
|
Long-term debt |
| 735,532 |
|
|
| 441,893 |
|
Noncurrent operating lease liabilities |
| 57,896 |
|
|
| 62,736 |
|
Other noncurrent liabilities |
| 48,863 |
|
|
| 30,445 |
|
Total liabilities |
| 2,038,238 |
|
|
| 1,008,973 |
|
|
|
|
| ||||
Temporary equity |
| 202,710 |
|
|
| 202,710 |
|
|
|
|
| ||||
|
|
| |||||
Common stock |
| 2,215 |
|
|
| 1,883 |
|
Additional paid-in capital |
| 583,628 |
|
|
| 551,712 |
|
Retained earnings |
| 215,191 |
|
|
| 46,709 |
|
| (280,503 | ) |
|
| (206,076 | ) | |
Accumulated other comprehensive income |
| 211 |
|
|
| 18 |
|
Total |
| 520,742 |
|
|
| 394,246 |
|
Noncontrolling interest in subsidiary |
| 16,444 |
|
|
| 11,271 |
|
Total stockholders' equity |
| 537,186 |
|
|
| 405,517 |
|
Total liabilities, temporary equity and stockholders' equity | $ | 2,778,134 |
|
| $ | 1,617,200 |
|
Consolidated Statements of Cash Flows (In thousands) (Unaudited) | |||||||||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
| ||||||||||
Net income | $ | 95,009 |
|
| $ | 46,183 |
|
| $ | 10,550 |
|
| $ | 185,788 |
|
| $ | 28,835 |
|
Adjustments to reconcile net income from continuing operations to cash provided by (used for) operating activities |
|
|
|
|
|
|
|
|
| ||||||||||
Depreciation expense and amortization of intangible assets |
| 12,299 |
|
|
| 12,307 |
|
|
| 13,206 |
|
|
| 50,176 |
|
|
| 56,216 |
|
Amortization of debt issuance costs |
| 836 |
|
|
| 576 |
|
|
| 674 |
|
|
| 2,728 |
|
|
| 3,493 |
|
Stock-based compensation expense |
| 6,620 |
|
|
| 9,996 |
|
|
| 7,814 |
|
|
| 31,815 |
|
|
| 41,176 |
|
Loss on impairment of non-marketable equity investment |
| — |
|
|
| — |
|
|
| — |
|
|
| 10,000 |
|
|
| — |
|
Impairment of goodwill |
| — |
|
|
| — |
|
|
| 4,690 |
|
|
| — |
|
|
| 16,063 |
|
Gain on disposition of equity investment |
| (14 | ) |
|
| (3,892 | ) |
|
| — |
|
|
| (30,942 | ) |
|
| — |
|
Loss on extinguishment of debt |
| — |
|
|
| — |
|
|
| 2,908 |
|
|
| — |
|
|
| 2,908 |
|
Inducement expense related to the conversion of the 2029 and 2030 Notes |
| 33,248 |
|
|
| — |
|
|
| — |
|
|
| 33,248 |
|
|
| — |
|
Deferred income taxes, net |
| (62,981 | ) |
|
| 291 |
|
|
| (15,234 | ) |
|
| (62,660 | ) |
|
| (14,112 | ) |
Other |
| 1,443 |
|
|
| (377 | ) |
|
| 176 |
|
|
| 1,969 |
|
|
| (2,293 | ) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| ||||||||||
Accounts receivable |
| (91,995 | ) |
|
| (333,660 | ) |
|
| (15,400 | ) |
|
| (488,360 | ) |
|
| (56,160 | ) |
Inventories |
| (250,467 | ) |
|
| (175,958 | ) |
|
| (70,834 | ) |
|
| (493,603 | ) |
|
| (101,610 | ) |
Other assets |
| (8,935 | ) |
|
| 12,708 |
|
|
| (6,088 | ) |
|
| 964 |
|
|
| 7,653 |
|
Accounts payable and accrued expenses and other liabilities |
| 101,801 |
|
|
| 357,038 |
|
|
| (2,894 | ) |
|
| 606,963 |
|
|
| 131,014 |
|
Net cash provided by (used for) operating activities from continuing operations |
| (163,136 | ) |
|
| (74,788 | ) |
|
| (70,432 | ) |
|
| (151,914 | ) |
|
| 113,183 |
|
Net cash used for operating activities from discontinued operations |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (4,099 | ) |
Net cash provided by (used for) operating activities |
| (163,136 | ) |
|
| (74,788 | ) |
|
| (70,432 | ) |
|
| (151,914 | ) |
|
| 109,084 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Consolidated Statements of Cash Flows, Continued (In thousands) (Unaudited) | |||||||||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Cash flows from investing activities |
|
|
|
|
|
|
|
|
| ||||||||||
Capital expenditures and deposits on equipment |
| (4,272 | ) |
|
| (2,841 | ) |
|
| (2,925 | ) |
|
| (11,569 | ) |
|
| (9,012 | ) |
Proceeds from disposition of equity investments |
| 14 |
|
|
| 39,552 |
|
|
| — |
|
|
| 71,752 |
|
|
| — |
|
Purchases of held-to-maturity investment securities |
| — |
|
|
| — |
|
|
| (12,939 | ) |
|
| — |
|
|
| (59,066 | ) |
Proceeds from sales and maturities of investment securities |
| — |
|
|
| — |
|
|
| 38,876 |
|
|
| — |
|
|
| 66,361 |
|
Other |
| (761 | ) |
|
| (492 | ) |
|
| (645 | ) |
|
| (2,093 | ) |
|
| (1,660 | ) |
Net cash provided by (used for) investing activities from continuing operations |
| (5,019 | ) |
|
| 36,219 |
|
|
| 22,367 |
|
|
| 58,090 |
|
|
| (3,377 | ) |
Net cash provided by investing activities from discontinued operations |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 28,350 |
|
Net cash provided by (used for) investing activities |
| (5,019 | ) |
|
| 36,219 |
|
|
| 22,367 |
|
|
| 58,090 |
|
|
| 24,973 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of convertible preferred stock, net of issuance costs |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 191,182 |
|
Repayments of debt |
| (295,454 | ) |
|
| — |
|
|
| (300,015 | ) |
|
| (315,454 | ) |
|
| (300,015 | ) |
Payments to acquire common stock |
| (5,541 | ) |
|
| (11,752 | ) |
|
| (3,080 | ) |
|
| (74,427 | ) |
|
| (52,320 | ) |
Proceeds from restricted cash advances |
| 55,000 |
|
|
| 38,000 |
|
|
| — |
|
|
| 93,000 |
|
|
| — |
|
Payment of preferred stock cash dividends |
| (3,133 | ) |
|
| (2,900 | ) |
|
| (2,760 | ) |
|
| (12,233 | ) |
|
| (7,860 | ) |
Net cash paid for purchase of capped calls |
| (49,125 | ) |
|
| — |
|
|
| — |
|
|
| (49,125 | ) |
|
| — |
|
Repayments of borrowings under line of credit |
| (100,000 | ) |
|
| — |
|
|
| — |
|
|
| (100,000 | ) |
|
| — |
|
Proceeds from debt |
| 750,000 |
|
|
| — |
|
|
| — |
|
|
| 750,000 |
|
|
| — |
|
Payment of debt issuance costs |
| (14,841 | ) |
|
| — |
|
|
| — |
|
|
| (14,841 | ) |
|
| — |
|
Proceeds from issuance of common stock |
| 156 |
|
|
| 4,350 |
|
|
| 1,058 |
|
|
| 10,358 |
|
|
| 8,804 |
|
Proceeds from borrowing under line of credit |
| — |
|
|
| — |
|
|
| 100,000 |
|
|
| — |
|
|
| 100,000 |
|
Other |
| — |
|
|
| — |
|
|
| (3,255 | ) |
|
| — |
|
|
| (3,255 | ) |
Net cash provided by (used for) financing activities |
| 337,062 |
|
|
| 27,698 |
|
|
| (208,052 | ) |
|
| 287,278 |
|
|
| (63,464 | ) |
|
|
|
|
|
|
|
|
|
| ||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
| 168,907 |
|
|
| (10,871 | ) |
|
| (256,117 | ) |
|
| 193,454 |
|
|
| 70,593 |
|
Cash, cash equivalents and restricted cash at beginning of period |
| 478,617 |
|
|
| 489,488 |
|
|
| 710,187 |
|
|
| 454,070 |
|
|
| 383,477 |
|
Cash, cash equivalents and restricted cash at end of period | $ | 647,524 |
|
| $ | 478,617 |
|
| $ | 454,070 |
|
| $ | 647,524 |
|
| $ | 454,070 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20261006035943/en/
Investor Contact
Investor Relations
ir@penguinsolutions.com
PR Contact
Lerin O’Neill
408-832-7083
pr@penguinsolutions.com
Source: