株探米国株
日本語 英語
エドガーで原本を確認する
FALSE000077240600007724062025-05-062025-05-06




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
______________
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported):    May 6, 2025
Commission File Number
  CIRRUS LOGIC, INC.
(Exact name of Registrant as specified in its charter)
Delaware   000-17795   77-0024818
(State or Other Jurisdiction of
Incorporation or Organization)
(Commission File Number) (IRS Employer
Identification No.)
800 W. 6th Street Austin, TX 78701
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code:
(512)
851-4000
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading Symbol   Name of each exchange on which registered
Common stock, $0.001 par value CRUS The NASDAQ Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




Item 2.02 Results of Operations and Financial Condition.

On May 6, 2025, Cirrus Logic, Inc. (“Cirrus Logic” or the “Company”) issued a press release announcing its financial results for its fourth quarter and full fiscal year 2025. The full text of the press release is furnished as Exhibit No. 99.1 to this Current Report on Form 8-K.

Item 7.01 Regulation FD Disclosure

On May 6, 2025, in addition to issuing a press release, the Company posted on its website a shareholder letter to investors summarizing the financial results for its fourth quarter and full fiscal year 2025. The full text of the shareholder letter is furnished as Exhibit No. 99.2 to this Current Report on Form 8-K.

Item 8.01 Other Events.

The Company announced that in March 2025 its Board of Directors authorized the repurchase of up to $500 million of the Company’s common stock. At the end of the fourth quarter of fiscal year 2025, the Company had $54 million remaining in its July 2022 repurchase authorization. Subsequent to the fourth quarter of fiscal year 2025, the Company utilized $25 million under a 10b5-1 trading plan. The repurchases are expected to be funded from working capital and anticipated cash flow from operations and may occur from time to time depending on a variety of factors, general market and economic conditions and other corporate considerations. Repurchases may be affected through a variety of means, including open market purchases, privately negotiated transactions, 10b5-1 plans, or other means, in accordance with applicable securities laws. The Company is not obligated to repurchase any specific amount of shares, and repurchases may be suspended or discontinued at any time without notice.

The Company's announcement was included in the press release announcing its financial results and is attached to this Form 8-K as Exhibit 99.1.

Use of Non-GAAP Financial Information

To supplement Cirrus Logic's financial statements presented on a GAAP basis, Cirrus has provided non-GAAP financial information, including non-GAAP net income, diluted earnings per share, diluted share count, operating income and profit, operating expenses, gross margin and profit, tax expense, tax expense impact on earnings per share, effective tax rate, free cash flow and free cash flow margin. A reconciliation of the adjustments to GAAP results is included in the press release below. Non-GAAP financial information is not meant as a substitute for GAAP results, but is included because management believes such information is useful to our investors for informational and comparative purposes. In addition, certain non-GAAP financial information is used internally by management to evaluate and manage the company. The non-GAAP financial information used by Cirrus Logic may differ from that used by other companies. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.

The information contained in Items 2.02, 7.01, and 9.01 in this Current Report on Form 8-K and the exhibits furnished hereto contain forward-looking statements regarding the Company and cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated. In addition, this information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

Exhibit            Description

Exhibit 99.1    Cirrus Logic, Inc. press release dated May 6, 2025
Exhibit 99.2    Cirrus Logic, Inc. shareholder letter dated May 6, 2025
Exhibit 104    Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)







SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

  CIRRUS LOGIC, INC.
 
 
Date: May 6, 2025 By: /s/ Jeff Woolard
  Name: Jeff Woolard
  Title: Chief Financial Officer


EX-99.1 2 pressrelease_fullyear.htm EX-99.1 Document
Exhibit 99.1
    
image_0.jpg
FINANCIAL NEWS

    


Cirrus Logic Reports Fourth Quarter Revenue of $424.5 Million and Full Fiscal Year 2025 Revenue of $1.90 Billion


AUSTIN, Texas – May 6, 2025 – Cirrus Logic, Inc. (NASDAQ: CRUS) today posted on its website at investor.cirrus.com the quarterly shareholder letter that contains the complete financial results for the fourth quarter and full fiscal year 2025, which ended March 29, 2025, as well as the company’s current business outlook.
“Cirrus Logic delivered six percent revenue growth and record earnings per share in FY25. We are pleased with our achievements during the year, with the company making excellent progress executing our strategic growth plan. In FY25, we began shipping the latest generation of our boosted amplifier and our first 22-nanometer smart codec, grew our momentum in the laptop market, and introduced a series of general market components that expand our product portfolio and revenue opportunities across a number of markets,” said John Forsyth, Cirrus Logic president and chief executive officer. “With a rich portfolio of products and an exciting pipeline of innovations in development, we look forward to capitalizing on the many opportunities ahead of us to further broaden our technology and market reach.”

Reported Financial Results – Fourth Quarter FY25
•Revenue of $424.5 million;
•GAAP and non-GAAP gross margin of 53.4 percent and 53.5 percent;
•GAAP operating expenses of $140.8 million and non-GAAP operating expenses of $120.0 million; and
•GAAP earnings per share of $1.31 and non-GAAP earnings per share of $1.67.

Reported Financial Results – Full Fiscal Year 2025
•Revenue of $1.90 billion;
•GAAP and non-GAAP gross margin of 52.5 percent and 52.6 percent;



•GAAP operating expenses of $585.7 million and non-GAAP operating expenses of $494.1 million; and
•GAAP earnings per share of $6.00 and non-GAAP earnings per share of $7.54.

A reconciliation of GAAP to non-GAAP financial information is included in the tables accompanying this press release.

Business Outlook – First Quarter FY26
•Revenue is expected to range between $330 million and $390 million;
•GAAP gross margin is forecasted to be between 51 percent and 53 percent; and
•Combined GAAP R&D and SG&A expenses are anticipated to range between $141 million and $147 million, including approximately $20 million in stock-based compensation expense and $2 million in amortization of acquired intangibles, resulting in a non-GAAP operating expense range between $119 million and $125 million.

Share Repurchase Authorization

The company also announced that in March 2025 its Board of Directors authorized the repurchase of up to an additional $500 million of the company's common stock. The repurchases are expected to be funded from working capital and anticipated cash flow from operations and may occur from time to time depending on a variety of factors, including general market and economic conditions and other corporate considerations. Repurchases may be affected through a variety of means, including open market purchases, privately negotiated transactions, 10b5-1 plans, or other means, in accordance with applicable securities laws. The Company is not obligated to repurchase any specific amount of shares, and repurchases may be suspended or discontinued at any time without notice.

Cirrus Logic will host a live Q&A session at 5 p.m. EDT today to discuss its financial results and business outlook. Participants may listen to the conference call on the investor relations website at investor.cirrus.com. A replay of the webcast can be accessed on the Cirrus Logic website approximately two hours following its completion or by calling (609) 800-9909 or toll-free at (800) 770-2030 (Access Code: 95424).

About Cirrus Logic, Inc.
Cirrus Logic is a leader in low-power, high-precision mixed-signal processing solutions that create innovative user experiences for the world’s top mobile and consumer applications. With headquarters in Austin, Texas, Cirrus Logic is recognized globally for its award-winning corporate culture.
2






Cirrus Logic, Cirrus and the Cirrus Logic logo are registered trademarks of Cirrus Logic, Inc. All other company or product names noted herein may be trademarks of their respective holders.

Investor Contact:                            
Chelsea Heffernan
Vice President, Investor Relations
Cirrus Logic, Inc.                            
(512) 851-4125                            
Investor@cirrus.com


Use of non-GAAP Financial Information
To supplement Cirrus Logic's financial statements presented on a GAAP basis, the company has provided non-GAAP financial information, including non-GAAP net income, diluted earnings per share, operating income and profit, operating expenses, gross margin and profit, tax expense, tax expense impact on earnings per share, effective tax rate, free cash flow, and free cash flow margin. A reconciliation of the adjustments to GAAP results is included in the tables below. Non-GAAP financial information is not meant as a substitute for GAAP results but is included because management believes such information is useful to our investors for informational and comparative purposes. In addition, certain non-GAAP financial information is used internally by management to evaluate and manage the company. The non-GAAP financial information used by Cirrus Logic may differ from that used by other companies. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.

Safe Harbor Statement
Except for historical information contained herein, the matters set forth in this news release contain forward-looking statements including our statement about our ability to capitalize on the many opportunities ahead of us; and our estimates for the first quarter fiscal year 2026 revenue, gross margin, combined research and development and selling, general and administrative expense levels, stock-based compensation expense, and amortization of acquired intangibles. In some cases, forward-looking statements are identified by words such as “expect,” “anticipate,” “target,” “project,” “believe,” “goals,” “opportunity,” “estimates,” “intend,” and variations of these types of words and similar expressions. In addition, any statements that refer to our plans, expectations, strategies, or other characterizations of future events or circumstances are forward-looking statements. These forward-looking statements are based on our current expectations, estimates, and assumptions and are subject to certain risks and uncertainties that could cause actual results to differ materially, and readers should not place undue reliance on such statements. These risks and uncertainties include, but are not limited to, the following: the level and timing of orders and shipments during the first quarter of fiscal year 2026; customer cancellations of orders; the failure to place orders consistent with forecasts; changes in government trade policies, including the imposition of tariffs or export restrictions; and global economic conditions and uncertainty, along with the risk factors listed in our Form 10-K for the year ended March 30, 2024 and in our other filings with the Securities and Exchange Commission, which are available at www.sec.gov. The foregoing information concerning our business outlook represents our outlook as of the date of this news release, and we expressly disclaim any obligation to update or revise any forward-looking statements, whether as a result of new developments or otherwise, unless required by law.
3





Summary Financial Data Follows:

CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
(in thousands, except per share data; unaudited)
Three Months Ended Twelve Months Ended
Mar. 29, Dec. 28, Mar. 30, Mar. 29, Mar. 30,
2025 2024 2024 2025 2024
Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
Audio $ 255,326  $ 346,272  $ 226,681  $ 1,137,157  $ 1,083,939 
High-Performance Mixed-Signal 169,130  209,466  145,146  758,920  704,951 
Net sales 424,456  555,738  371,827  1,896,077  1,788,890 
Cost of sales 197,720  257,951  179,202  900,039  872,818 
Gross profit 226,736  297,787  192,625  996,038  916,072 
Gross margin 53.4  % 53.6  % 51.8  % 52.5  % 51.2  %
Research and development 103,420  112,976  103,383  434,684  426,475 
Selling, general and administrative 37,370  39,042  36,866  150,995  144,172 
Restructuring costs —  —  —  —  1,959 
Total operating expenses 140,790  152,018  140,249  585,679  572,606 
Income from operations 85,946  145,769  52,376  410,359  343,466 
Interest income 8,604  8,146  7,360  33,086  20,578 
Other income (expense) 55  (214) (78) 1,469  (108)
Income before income taxes 94,605  153,701  59,658  444,914  363,936 
Provision for income taxes 23,338  37,696  14,816  113,407  89,364 
Net income $ 71,267  $ 116,005  $ 44,842  $ 331,507  $ 274,572 
Basic earnings per share $ 1.35  $ 2.19  $ 0.83  $ 6.24  $ 5.06 
Diluted earnings per share: $ 1.31  $ 2.11  $ 0.81  $ 6.00  $ 4.90 
Weighted average number of shares:
Basic 52,756  53,081  53,739  53,135  54,290 
Diluted 54,324  55,076  55,559  55,241  56,021 
Prepared in accordance with Generally Accepted Accounting Principles

4





RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in thousands, except per share data; unaudited)
(not prepared in accordance with GAAP)
Non-GAAP financial information is not meant as a substitute for GAAP results, but is included because management believes such information is useful to our investors for informational and comparative purposes. In addition, certain non-GAAP financial information is used internally by management to evaluate and manage the company. As a note, the non-GAAP financial information used by Cirrus Logic may differ from that used by other companies. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.
Three Months Ended Twelve Months Ended
Mar. 29, Dec. 28, Mar. 30, Mar. 29, Mar. 30,
2025 2024 2024 2025 2024
Net Income Reconciliation Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
GAAP Net Income $ 71,267  $ 116,005  $ 44,842  $ 331,507  $ 274,572 
Amortization of acquisition intangibles 1,647  1,647  1,973  7,130  8,285 
Stock-based compensation expense 19,491  20,823  22,158  84,146  89,271 
Lease impairment —  661  —  1,680  — 
Restructuring costs —  —  —  —  1,959 
Acquisition-related costs —  —  —  —  4,105 
Adjustment to income taxes (1,772) (827) 75  (7,866) (8,926)
Non-GAAP Net Income $ 90,633  $ 138,309  $ 69,048  $ 416,597  $ 369,266 
Earnings Per Share Reconciliation
GAAP Diluted earnings per share $ 1.31  $ 2.11  $ 0.81  $ 6.00  $ 4.90 
Effect of Amortization of acquisition intangibles 0.03  0.03  0.03  0.13  0.15 
Effect of Stock-based compensation expense 0.36  0.38  0.40  1.52  1.59 
Effect of Lease impairment —  0.01  —  0.03  — 
Effect of Restructuring costs —  —  —  —  0.04 
Effect of Acquisition-related costs —  —  —  —  0.07 
Effect of Adjustment to income taxes (0.03) (0.02) —  (0.14) (0.16)
Non-GAAP Diluted earnings per share $ 1.67  $ 2.51  $ 1.24  $ 7.54  $ 6.59 
Operating Income Reconciliation
GAAP Operating Income $ 85,946  $ 145,769  $ 52,376  $ 410,359  $ 343,466 
GAAP Operating Profit 20.2  % 26.2  % 14.1  % 21.6  % 19.2  %
Amortization of acquisition intangibles 1,647  1,647  1,973  7,130  8,285 
Stock-based compensation expense - COGS 360  351  362  1,332  1,403 
Stock-based compensation expense - R&D 13,079  14,498  15,483  59,184  63,678 
Stock-based compensation expense - SG&A 6,052  5,974  6,313  23,630  24,190 
Lease impairment —  661  —  1,680  — 
Restructuring costs —  —  —  —  1,959 
Acquisition-related costs —  —  —  —  4,105 
Non-GAAP Operating Income $ 107,084  $ 168,900  $ 76,507  $ 503,315  $ 447,086 
Non-GAAP Operating Profit 25.2  % 30.4  % 20.6  % 26.5  % 25.0  %
Operating Expense Reconciliation
GAAP Operating Expenses $ 140,790  $ 152,018  $ 140,249  $ 585,679  $ 572,606 
Amortization of acquisition intangibles (1,647) (1,647) (1,973) (7,130) (8,285)
Stock-based compensation expense - R&D (13,079) (14,498) (15,483) (59,184) (63,678)
Stock-based compensation expense - SG&A (6,052) (5,974) (6,313) (23,630) (24,190)
Lease impairment —  (661) —  (1,680) — 
Restructuring costs —  —  —  —  (1,959)
Acquisition-related costs —  —  —  —  (4,105)
Non-GAAP Operating Expenses $ 120,012  $ 129,238  $ 116,480  $ 494,055  $ 470,389 
Gross Margin/Profit Reconciliation
GAAP Gross Profit $ 226,736  $ 297,787  $ 192,625  $ 996,038  $ 916,072 
GAAP Gross Margin 53.4  % 53.6  % 51.8  % 52.5  % 51.2  %
Stock-based compensation expense - COGS 360  351  362  1,332  1,403 
Non-GAAP Gross Profit $ 227,096  $ 298,138  $ 192,987  $ 997,370  $ 917,475 
Non-GAAP Gross Margin 53.5  % 53.6  % 51.9  % 52.6  % 51.3  %
5





RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in thousands, except per share data; unaudited)
(not prepared in accordance with GAAP)
Three Months Ended Twelve Months Ended
Mar. 29, Dec. 28, Mar. 30, Mar. 29, Mar. 30,
2025 2024 2024 2025 2024
Effective Tax Rate Reconciliation Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
GAAP Tax Expense $ 23,338  $ 37,696  $ 14,816  $ 113,407  $ 89,364 
GAAP Effective Tax Rate 24.7  % 24.5  % 24.8  % 25.5  % 24.6  %
Adjustments to income taxes 1,772  827  (75) 7,866  8,926 
Non-GAAP Tax Expense $ 25,110  $ 38,523  $ 14,741  $ 121,273  $ 98,290 
Non-GAAP Effective Tax Rate 21.7  % 21.8  % 17.6  % 22.5  % 21.0  %
Tax Impact to EPS Reconciliation
GAAP Tax Expense $ 0.43  $ 0.68  $ 0.27  $ 2.05  $ 1.60 
Adjustments to income taxes 0.03  0.02  —  0.14  0.16 
Non-GAAP Tax Expense $ 0.46  $ 0.70  $ 0.27  $ 2.19  $ 1.76 
6





CONSOLIDATED CONDENSED BALANCE SHEET
 (in thousands; unaudited)
Mar. 29, Dec. 28, Mar. 30,
2025 2024 2024
ASSETS
Current assets
Cash and cash equivalents $ 539,620  $ 526,444  $ 502,764 
Marketable securities 56,160  37,535  23,778 
Accounts receivable, net 216,009  261,943  162,478 
Inventories 299,092  275,558  227,248 
Prepaid wafers 52,560  66,113  86,679 
Other current assets 76,293  82,857  103,245 
Total current Assets 1,239,734  1,250,450  1,106,192 
Long-term marketable securities 239,036  252,594  173,374 
Right-of-use lease assets 126,688  129,597  138,288 
Property and equipment, net 159,900  163,837  170,175 
Intangibles, net 27,461  23,957  29,578 
Goodwill 435,936  435,936  435,936 
Deferred tax asset 48,150  40,895  48,649 
Long-term prepaid wafers 15,512  23,020  60,750 
Other assets 34,656  42,954  68,634 
 Total assets $ 2,327,073  $ 2,363,240  $ 2,231,576 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 63,162  $ 77,907  $ 55,545 
Accrued salaries and benefits 52,075  48,029  47,612 
Lease liability 21,811  21,858  20,640 
Other accrued liabilities 58,140  63,119  62,596 
Total current liabilities 195,188  210,913  186,393 
Non-current lease liability 121,908  124,622  134,576 
Non-current income taxes 44,040  43,401  52,013 
Other long-term liabilities 16,488  21,506  41,580 
Total long-term liabilities 182,436  189,529  228,169 
Stockholders' equity:
Capital stock 1,860,281  1,840,791  1,760,701 
Accumulated earnings 90,351  124,101  58,916 
Accumulated other comprehensive loss (1,183) (2,094) (2,603)
Total stockholders' equity 1,949,449  1,962,798  1,817,014 
Total liabilities and stockholders' equity $ 2,327,073  $ 2,363,240  $ 2,231,576 
     
Prepared in accordance with Generally Accepted Accounting Principles


7





CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS
(in thousands; unaudited)
Three Months Ended
Mar. 29, Mar. 30,
2025 2024
Q4'25 Q4'24
Cash flows from operating activities:
Net income $ 71,267  $ 44,842 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 13,150  12,009 
Stock-based compensation expense 19,491  22,158 
Deferred income taxes (7,497) (14,426)
Loss on retirement or write-off of long-lived assets
Other non-cash charges (33) 86 
Net change in operating assets and liabilities:
Accounts receivable, net 45,934  54,791 
Inventories (23,534) 29,427 
Prepaid wafers 21,061  10,917 
Other assets 11,341  6,621 
Accounts payable and other accrued liabilities (17,937) (2,411)
Income taxes payable (2,858) 6,510 
Net cash provided by operating activities 130,386  170,526 
Cash flows from investing activities:
Maturities and sales of available-for-sale marketable securities 9,392  13,614 
Purchases of available-for-sale marketable securities (13,322) (108,174)
Purchases of property, equipment and software (3,429) (7,057)
Investments in technology (5,752) (638)
Net cash used in investing activities (13,111) (102,255)
Cash flows from financing activities:
Issuance of common stock, net of shares withheld for taxes —  2,719 
Repurchase of stock to satisfy employee tax withholding obligations (4,099) (2,165)
Repurchase and retirement of common stock (100,000) (49,992)
Net cash used in financing activities (104,099) (49,438)
Net increase in cash and cash equivalents 13,176  18,833 
Cash and cash equivalents at beginning of period 526,444  483,931 
Cash and cash equivalents at end of period $ 539,620  $ 502,764 
Prepared in accordance with Generally Accepted Accounting Principles
8





RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in thousands; unaudited)
Free cash flow, a non-GAAP financial measure, is GAAP cash flow from operations (or cash provided by operating activities) less capital expenditures. Capital expenditures include purchases of property, equipment and software as well as investments in technology, as presented within our GAAP Consolidated Condensed Statement of Cash Flows. Free cash flow margin represents free cash flow divided by revenue.
Twelve Months Ended Three Months Ended
Mar. 29, Mar. 29, Dec. 28, Sep. 28, Jun. 29,
2025 2025 2024 2024 2024
Q4'25 Q4'25 Q3'25 Q2'25 Q1'25
Net cash provided by operating activities (GAAP) $ 444,366  $ 130,386  $ 218,588  $ 8,231  $ 87,161 
Capital expenditures (28,753) (9,181) (6,687) (2,740) (10,145)
Free Cash Flow (Non-GAAP) $ 415,613  $ 121,205  $ 211,901  $ 5,491  $ 77,016 
Cash Flow from Operations as a Percentage of Revenue (GAAP) 23  % 31  % 39  % % 23  %
Capital Expenditures as a Percentage of Revenue (GAAP) % % % % %
Free Cash Flow Margin (Non-GAAP) 22  % 29  % 38  % % 21  %

9





RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in millions; unaudited)
(not prepared in accordance with GAAP)
Q1 FY26
Guidance
Operating Expense Reconciliation
GAAP Operating Expenses $141 - 147
Stock-based compensation expense (20)
Amortization of acquisition intangibles (2)
Non-GAAP Operating Expenses $119 - 125
10



EX-99.2 3 shareholderletter_fullyear.htm EX-99.2 Document
Exhibit 99.2




Q4 and Full Fiscal Year 2025
Letter to Shareholders
May 6, 2025
imagea.jpg


May 6, 2025
Dear Shareholders,
Cirrus Logic reported full fiscal year revenue of $1.90 billion for FY25. GAAP and non-GAAP operating profit for the full fiscal year were 21.6 percent and 26.5 percent, respectively. We also delivered record GAAP and non-GAAP earnings per share in FY25 of $6.00 and $7.54, respectively. Revenue increased six percent year-over-year, while non-GAAP earnings per share increased 14 percent. Q4 FY25 revenue was $424.5 million, above the top end of our guidance range, and GAAP and non-GAAP earnings per share were $1.31 and $1.67, respectively. Additionally, during the year we returned $261.0 million of cash to shareholders in the form of share repurchases. With approximately $835 million in cash and no debt, we believe that we are well-positioned to grow shareholder value by building on our strong track record of disciplined execution, leveraging our world-class supply chain management expertise, and investing in both our existing business and key areas to drive revenue diversification.
Turning to our strategy, in FY25 we made significant progress across our three growth principles: maintaining leadership in our core smartphone audio business; expanding in areas of high-performance mixed-signal (HPMS) functionality in smartphones; and leveraging both our audio and HPMS capabilities to drive penetration of new markets.
In our flagship smartphone audio business, we began shipping the latest-generation of our boosted amplifier and first 22-nanometer smart codec. Together, these products demonstrate our excellence in engineering execution and the culmination of years of close collaboration with our customer. We also expanded our HPMS content in smartphones as we benefited from increased unit shipments of our camera controllers and broadened our footprint with our general market haptic components.
Additionally, we made considerable progress leveraging our investments in audio and HPMS into new applications and markets. Our achievements in the laptop market, which is our most immediate growth opportunity, included securing our first high-volume mainstream design win with our latest PC codec, increasing our direct engagement with PC OEMs, and further expanding our presence in leading reference designs. We are on track with our expectations in this market, and we are optimistic about the momentum we are gaining. During FY25, we also made advancements with our general market business where we have been selectively developing new products that offer sustained differentiation. These components expand our product portfolio and revenue opportunities across various markets with long lifespans and strong gross margins.

In conclusion, we are proud of the progress we made in FY25 and would like to thank our employees for their hard work and dedication, and our customers for placing their trust in us as a partner.
Q4 and Full Fiscal Year 2025 Letter to Shareholders
2


Figure A: Cirrus Logic Q4 FY25 and Full Fiscal Year 2025 Results
Q4 FY25 GAAP Adj. Non-GAAP*
Revenue $424.5 $424.5
Gross Profit $226.7 $0.4 $227.1
Gross Margin 53.4% 53.5%
Operating Expense $140.8 ($20.8) $120.0
Operating Income $85.9 $21.2 $107.1
Operating Profit 20.2% 25.2%
Interest Income $8.6 $8.6
Other Income $0.1 $0.1
Income Tax Expense $23.3 $1.8 $25.1
Net Income $71.3 $19.4 $90.6
Diluted EPS $1.31 $0.36 $1.67
FY25 GAAP Adj. Non-GAAP*
Revenue $1,896.1 $1,896.1
Gross Profit $996.0 $1.3 $997.4
Gross Margin 52.5% 52.6%
Operating Expense $585.7 ($91.6) $494.1
Operating Income $410.4 $92.9 $503.3
Operating Profit 21.6% 26.5%
Interest Income $33.1 $33.1
Other Income $1.5 $1.5
Income Tax Expense $113.4 $7.9 $121.3
Net Income $331.5 $85.1 $416.6
Diluted EPS $6.00 $1.54 $7.54
*Complete GAAP to Non-GAAP reconciliations available on page 12
Numbers may not sum due to rounding
$ millions, except EPS
Revenue and Gross Margin
Cirrus Logic reported revenue for FY25 of $1.90 billion, up six percent year over year. The increase in full year revenue was driven by sales associated with our latest-generation products and higher smartphone unit volumes. Revenue for the March quarter was $424.5 million, down 24 percent quarter over quarter and up 14 percent year over year. Q4 FY25 revenue was above the top end of our guidance range due to stronger-than-expected smartphone volumes. The decline in revenue on a sequential basis reflects a reduction in smartphone unit volumes. The year-over-year increase in revenue reflects higher smartphone unit volumes, as well as an increase in revenue associated with our latest-generation products.
Before we provide guidance for the first quarter, we would like to address the current macroeconomic and trade environment, including the potential impact of tariffs. Our outlook for the upcoming quarter is based on our current assessment of the environment as it stands today. As this situation is dynamic and future trade actions could potentially impact our business, we are closely monitoring developments. In addition, we are actively working with our customers and suppliers to adapt in the near term. In parallel, we continue to invest in geographic diversification of our supply chain, which we believe will better position the company to manage potential longer-term challenges stemming from the current trade environment.
In the June quarter, we expect revenue to range from $330 million to $390 million, down 15 percent sequentially and four percent year over year at the midpoint.
In both FY25 and Q4 FY25, revenue derived from our audio and HPMS product lines represented 60 percent and 40 percent of total revenue, respectively. One customer contributed approximately 89 percent of total revenue in FY25 and 88 percent of total revenue in Q4 FY25. Our relationship with our largest customer remains outstanding, with continued strong design activity across a wide range of products. While we understand there is interest in this customer, in accordance with our policy, we do not discuss specifics about this business.

Q4 and Full Fiscal Year 2025 Letter to Shareholders
3


Figure B: Cirrus Logic Revenue ($M) Q1 FY24 to Q1 FY26
chart-c98765add9364695a04a.jpg
*Midpoint of guidance as of May 6, 2025
FY25 GAAP gross margin was 52.5 percent, compared to 51.2 percent in FY24. Non-GAAP gross margin for the full fiscal year was 52.6 percent, compared to 51.3 percent the prior year. The year-over-year increase in gross margin reflects a more favorable product mix. This was partially offset by unfavorable inventory reserve expense and higher supply chain costs. GAAP gross margin in the March quarter was 53.4 percent, compared to 53.6 percent in Q3 FY25 and 51.8 percent in Q4 FY24. Non-GAAP gross margin in the March quarter was 53.5 percent, compared to 53.6 percent in Q3 FY25 and 51.9 percent in Q4 FY24. On a year-over-year basis, the increase reflects a more favorable product mix. In the June quarter, we expect gross margin to range from 51 percent to 53 percent.
Operating Profit, Tax, and EPS
For FY25, Cirrus Logic delivered GAAP operating profit of 21.6 percent, compared to 19.2 percent the prior year. Non-GAAP operating profit was 26.5 percent, compared to 25.0 percent in FY24. GAAP operating expense for the full fiscal year was $585.7 million and included $82.8 million in stock-based compensation and $7.1 million in amortization of acquisition intangibles, and $1.7 million in lease impairments. GAAP operating expense in FY24 was $572.6 million and included $87.9 million in stock-based compensation, $8.3 million in amortization of acquisition intangibles, $4.1 million in acquisition-related costs and $2.0 million in restructuring costs. On a year-over-year basis, GAAP operating expense increased by $13.1 million primarily due to an increase in employee-related expenses and variable compensation. This was partially offset by a reduction in stock-based compensation and acquisition-related costs. Non-GAAP operating expense for the full fiscal year was $494.1 million, up $23.7 million from $470.4 million in FY24.
Q4 and Full Fiscal Year 2025 Letter to Shareholders
4


Operating profit for Q4 FY25 was 20.2 percent on a GAAP basis and 25.2 percent on a non-GAAP basis. GAAP operating expense for the quarter was $140.8 million and included $19.1 million in stock-based compensation and $1.6 million in amortization of acquisition intangibles. On a sequential basis, GAAP operating expense decreased by $11.2 million primarily due to lower employee-related expenses, variable compensation, and stock-based compensation. The decrease in operating expense also reflects a reduction in product development costs largely due to timing of tape outs. On a year-over-year basis, GAAP operating expense increased by $0.5 million largely due to higher employee-related expenses and variable compensation. This was mostly offset by a reduction in stock-based compensation and product development costs, primarily associated with the development and qualification of new products. Non-GAAP operating expense for the quarter was $120.0 million, down $9.2 million sequentially and up $3.5 million year over year. The company’s total headcount exiting Q4 was 1,660.
Combined GAAP R&D and SG&A expenses for Q1 FY26 are expected to range from $141 million to $147 million, including approximately $20 million in stock-based compensation expense and $2 million in amortization of acquisition intangibles, resulting in a non-GAAP operating expense range between $119 million and $125 million.
Figure C: GAAP R&D and SG&A Expenses ($M)/Headcount Q1 FY24 to Q1 FY26
chart-11651348e1f444c08daa.jpg
*Reflects midpoint of combined R&D and SG&A guidance as of May 6, 2025
GAAP tax expense for FY25 was $113.4 million on GAAP pre-tax income of $444.9 million, resulting in a full year GAAP effective tax rate of 25.5 percent. Non-GAAP tax expense for FY25 was $121.3 million on non-GAAP pre-tax income of $537.9 million, resulting in a full year non-GAAP effective tax rate of 22.5 percent. For the March quarter, GAAP tax expense was $23.3 million on GAAP pre-tax income of $94.6 million, resulting in an effective tax rate of 24.7 percent. Non-GAAP tax expense for the quarter was $25.1 million on non-GAAP pre-tax income of $115.7 million, resulting in a non-GAAP effective tax rate of 21.7 percent.
Q4 and Full Fiscal Year 2025 Letter to Shareholders
5


The GAAP and non-GAAP effective tax rates for FY25 and the March quarter were unfavorably impacted by a provision of the Tax Cuts and Jobs Act of 2017 that requires companies to capitalize and amortize R&D expenses rather than deduct them in the current year. We continue to anticipate that the impact of capitalized R&D will become less pronounced as additional years of R&D expenses are amortized. We estimate that our FY26 non-GAAP effective tax rate will range from approximately 21 percent to 23 percent.
We delivered record GAAP and non-GAAP earnings per share in FY25. GAAP earnings per share was $6.00, compared to $4.90 the prior year. Non-GAAP earnings per share for the full fiscal year was $7.54, versus $6.59 in FY24. GAAP earnings per share for the March quarter was $1.31, compared to earnings per share of $2.11 the prior quarter and earnings per share of $0.81 in Q4 FY24. Non-GAAP earnings per share for the March quarter was $1.67, versus $2.51 in Q3 FY25 and $1.24 in Q4 FY24.
Balance Sheet
Our cash and investment balance at the end of FY25 was $834.8 million, up from $699.9 million the prior year and $816.6 million in Q3 FY24. For the full fiscal year, cash flow from operations was strong at $444.4 million. In FY25, we returned $261.0 million of cash to shareholders as we repurchased 2.3 million shares at an average price of $112.33. Cash flow from operations for the March quarter was $130.4 million. During the quarter, we repurchased 927,248 shares at an average price of $107.85, returning $100.0 million of cash to shareholders. At the end of Q4 FY25, the company had $54.1 million remaining in its July 2022 share repurchase authorization. Subsequent to Q4 FY25, the Company utilized $25.0 million to repurchase 296,689 shares at an average price of $84.26 under a Rule 10b5-1 trading plan. Furthermore, in March 2025 the Board of Directors authorized the company to repurchase up to an additional $500 million of Cirrus Logic common stock. Over the long term, we expect strong cash flow generation, and we will continue to evaluate potential uses of this cash, including investing in the business to pursue organic growth opportunities, M&A, and returning capital to shareholders through share repurchases.
Q4 FY25 inventory was $299.1 million, up from $275.6 million in Q3 FY25. In Q1 FY26, we expect inventory to decrease slightly as we continue to fulfill demand and manage our wafer purchase commitments per our long-term capacity agreement with GlobalFoundries.
Company Strategy
We remain committed to our three-pronged strategy for growing our business: first, maintaining our leadership position in smartphone audio; second, increasing HPMS content in smartphones; and third, leveraging our strength in audio and HPMS to expand into additional applications and markets with both existing and new components. In FY25, we continued to execute on strategic initiatives in each of these areas that we believe will drive growth and diversification in the future.
Smartphones
In smartphone audio, we were delighted to see our next-generation custom boosted amplifier and first 22-nanometer smart codec begin shipping in smartphones launched in FY25. These new components are a culmination of years of engineering dedication and close collaboration with our customer. They deliver significant performance improvements over prior generations, enabling our customer to build more compelling and power-efficient devices for users while also saving vital board space. We anticipate that
Q4 and Full Fiscal Year 2025 Letter to Shareholders
6


these new products will ship for multiple smartphone generations, providing sustained revenue contribution in the coming years while also enabling us to deploy our R&D resources to focus on new projects that can drive further innovation and growth. In addition, we continued to see interest in our general market audio components, and in FY25, multiple leading Android OEMs introduced flagship smartphones that featured our boosted amplifiers. As we have indicated previously, we continue to support customers in the Android market, however, the majority of our general market R&D investments are focused on developing products for other markets.
Beyond audio, we made solid progress on our strategy to drive product diversification through our HPMS product line. In FY25, we maintained strong customer engagement on our haptics solutions. Multiple leading Android OEMs introduced their latest flagship smartphones featuring Cirrus Logic haptic drivers, with the most recent launching during the March quarter. Additionally, we were excited to see the camera technology continue to be highlighted as an important differentiator in the latest generation of a key customer’s devices. This year we benefited from increased unit shipments of our camera controllers. Our investment in camera technology has been key in driving expansion in our HPMS product line as the value of our camera content has grown over the last five years. We continue to believe the camera represents an exciting area for us to increase value and enhance customer products. In addition, we are also investing in new product development in power and battery technologies, which we view as a greenfield opportunity within the HPMS category. Customer engagement on these opportunities has been encouraging, and we are actively pursuing sockets where we can deliver more efficient and flexible solutions through the integration of digital processing and control alongside analog circuits.
New Applications and Markets
Outside of smartphones, we are extremely pleased with the progress we have made this past year with leveraging our intellectual property and engineering capabilities into new applications and markets. This has been showcased with our expansion in the laptop market. We are on track with our expectations in this market and passed several important milestones in FY25. These included securing our first high-volume mainstream design win with our latest PC codec, increasing our direct engagement with PC OEMs, and further expanding our presence in leading reference designs. We are currently shipping content to each of the top five laptop OEMs and expect more end products utilizing our components to come to market over the next year. The industry’s desire for thinner, lighter, and more power-efficient designs, along with the adoption of AI-enabled platforms and the MIPI SoundWire® interface, has created meaningful opportunities for Cirrus Logic. Looking ahead, we are executing on our roadmap of next-generation amplifiers and codecs, which are expected to broaden our portfolio and address a wider range of the laptop market as customers seek to optimize performance across tiers and retail price points. We are excited about the growing number of end products featuring our technology and remain focused on increasing content per device and expanding our overall market share in the future.
Beyond laptops, we also have a well-established general market business that spans a large number of customers across the professional audio, automotive, industrial, and imaging end markets. Over the past few years, we have been selectively investing in product families within these end markets and developing new components that offer sustained differentiation. These products expand our product portfolio and revenue opportunity across various markets with long lifespans and strong gross margins. The first of these components was an analog-to-digital converter (ADC) that launched in FY24. This past year we built on this success with the introduction of a series of digital-to-analog converters (DACs) and an ultra-high-performance audio codec. We are actively engaged with customers on these new products, and the first devices featuring these components came to market during the fourth quarter. Furthermore, we are also sampling our latest timing products that are designed to enable superior audio experiences
Q4 and Full Fiscal Year 2025 Letter to Shareholders
7


and enhance functionality. These components are being designed into both automotive and professional audio systems, and we expect initial revenue in FY26. Additionally, we recently started sampling a family of high-performance analog front-end components targeting imaging applications. We are pleased with our progress to date in these areas and are committed to continue leveraging our substantial portfolio of technologies to expand our product reach in additional applications and markets.
Summary and Guidance
For the June quarter we expect the following results:
•Revenue to range between $330 million and $390 million;
•GAAP gross margin to be between 51 percent and 53 percent; and
•Combined GAAP R&D and SG&A expenses to range between $141 million and $147 million, including approximately $20 million in stock-based compensation expense and $2 million in amortization of acquisition intangibles, resulting in a non-GAAP operating expense range between $119 million and $125 million.
In conclusion, we are pleased to have delivered six percent revenue growth and record earnings per share in FY25. We also made meaningful progress executing on our strategy to drive product and market diversification as we delivered our latest-generation custom boosted amplifier and our first 22-nanometer smart codec, gained traction in the laptop market, and introduced a series of general market components that expand our product portfolio and revenue opportunities across various markets. With a deep commitment to engineering excellence and an innovative roadmap, we believe Cirrus Logic is well-positioned to grow long-term shareholder value.
Sincerely,
image1a.jpg
John Forsyth
President &
Chief Executive Officer
image2.jpg
Jeff Woolard
Chief Financial Officer
Conference Call Q&A Session
Cirrus Logic will host a live Q&A session at 5 p.m. EDT today to answer questions related to its financial results and business outlook. Participants may listen to the conference call on the Cirrus Logic website.
A replay of the webcast can be accessed on the Cirrus Logic website approximately two hours following its completion or by calling (609) 800-9909 or toll-free at (800) 770-2030 (Access Code: 95424)
Q4 and Full Fiscal Year 2025 Letter to Shareholders
8


Use of Non-GAAP Financial Information
To supplement Cirrus Logic's financial statements presented on a GAAP basis, Cirrus has provided non-GAAP financial information, including non-GAAP net income, diluted earnings per share, operating income and profit, operating expenses, gross margin and profit, tax expense, tax expense impact on earnings per share, effective tax rate, free cash flow, and free cash flow margin. A reconciliation of the adjustments to GAAP results is included in the tables below. We are also providing guidance on our expected non-GAAP expected effective tax rate. We are not able to provide guidance on our GAAP effective tax rate or a related reconciliation without unreasonable efforts since our future GAAP effective tax rate depends on our future stock price and related stock-based compensation information that is not currently available.
Non-GAAP financial information is not meant as a substitute for GAAP results but is included because management believes such information is useful to our investors for informational and comparative purposes. In addition, certain non-GAAP financial information is used internally by management to evaluate and manage the company. The non-GAAP financial information used by Cirrus Logic may differ from that used by other companies. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.
Safe Harbor Statement
Except for historical information contained herein, the matters set forth in this shareholder letter contain forward-looking statements, including statements about our expectation that future trade actions could potentially impact our business; our ability to grow shareholder value, leverage our world-class supply chain management expertise, and invest in our existing business and key areas to drive revenue diversification; our ability to develop new general market products that expand our revenue opportunities across various markets with long lifespans and strong gross margins; our expectation for strong cash flow generation over the long term; our expectation that inventory will decrease slightly in Q1 FY26 as we continue to fulfill demand and manage our wafer purchase commitments per our long-term capacity agreement with GlobalFoundries; our ability to maintain our leadership position in smartphone audio; our ability to increase HPMS content in smartphones; our ability to leverage our strength in audio and HPMS to expand into additional applications and markets with both new and existing components; our expectation that our new custom boosted amplifier and our first 22-nanometer smart codec will ship for multiple smartphone generations and provide sustained revenue contribution; our ability to deploy our R&D resources on new projects that can drive further innovation and growth; our belief that cameras represent an area for us to increase value and enhance customer products; our expectation that more end products utilizing our components will come to market over the next year; our ability to execute on our roadmap of next-generation amplifiers and codecs, which are expected to broaden our portfolio and address a wider range of the laptop market; our ability to increase content per device and expand our overall market share; our expectation that our timing products will contribute initial revenue in FY26; our ability to expand our product reach in additional applications and markets; our non-GAAP effective tax rate for the full fiscal year 2026; our expectation that the impact of capitalized R&D will become less pronounced as additional years of R&D expenses are amortized for tax purposes; and our forecasts for the first quarter of fiscal year 2026 revenue, gross margin, combined research and development and selling, general and administrative expense levels, stock-based compensation expense, and amortization of acquisition intangibles. In some cases, forward-looking statements are identified by words such as “emerge,” “expect,” “anticipate,” “foresee,” “target,” “project,” “believe,” “goals,” “opportunity,” “estimates,” “intend,” “will,” and variations of these types of words and similar expressions. In addition, any statements that refer to our plans, expectations, strategies, or other characterizations of future events or circumstances are forward-looking statements. These forward-looking statements are based on
Q4 and Full Fiscal Year 2025 Letter to Shareholders
9


our current expectations, estimates, and assumptions and are subject to certain risks and uncertainties that could cause actual results to differ materially, and readers should not place undue reliance on such statements. These risks and uncertainties include, but are not limited to, the following: the level and timing of orders and shipments during the first quarter of fiscal year 2026, customer cancellations of orders, or the failure to place orders consistent with forecasts; or changes in government trade policies, including the imposition of tariffs and export restrictions, could have an adverse impact on our business operations and sales; changes with respect to our current expectations of future smartphone unit volumes; and the risk factors listed in our Form 10-K for the year ended March 30, 2024 and in our other filings with the Securities and Exchange Commission, which are available at www.sec.gov. The foregoing information concerning our business outlook represents our outlook as of the date of this news release, and we expressly disclaim any obligation to update or revise any forward-looking statements, whether as a result of new developments or otherwise.
Cirrus Logic, Cirrus and the Cirrus Logic logo are registered trademarks of Cirrus Logic, Inc. All other company or product names noted herein may be trademarks of their respective holders.
Q4 and Full Fiscal Year 2025 Letter to Shareholders
10


Summary of Financial Data Below:
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
(in thousands, except per share data; unaudited)
Three Months Ended Twelve Months Ended
Mar. 29,
2025
Dec. 28,
2024
Mar. 30,
2024
Mar. 29,
2025
Mar. 30,
2024
Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
Audio $ 255,326  $ 346,272  $ 226,681  $ 1,137,157  $ 1,083,939 
High-Performance Mixed-Signal 169,130  209,466  145,146  758,920  704,951 
Net sales 424,456  555,738  371,827  1,896,077  1,788,890 
Cost of sales 197,720  257,951  179,202  900,039  872,818 
Gross profit 226,736  297,787  192,625  996,038  916,072 
Gross margin 53.4  % 53.6  % 51.8  % 52.5  % 51.2  %
Research and development 103,420  112,976  103,383  434,684  426,475 
Selling, general and administrative 37,370  39,042  36,866  150,995  144,172 
Restructuring costs —  —  —  —  1,959 
Total operating expenses 140,790  152,018  140,249  585,679  572,606 
Income from operations 85,946  145,769  52,376  410,359  343,466 
Interest income 8,604  8,146  7,360  33,086  20,578 
Other income (expense) 55  (214) (78) 1,469  (108)
Income before income taxes 94,605  153,701  59,658  444,914  363,936 
Provision for income taxes 23,338  37,696  14,816  113,407  89,364 
Net income $ 71,267  $ 116,005  $ 44,842  $ 331,507  $ 274,572 
Basic earnings per share $ 1.35  $ 2.19  $ 0.83  $ 6.24  $ 5.06 
Diluted earnings per share: $ 1.31  $ 2.11  $ 0.81  $ 6.00  $ 4.90 
Weighted average number of shares:  
Basic 52,756  53,081  53,739  53,135  54,290 
Diluted 54,324  55,076  55,559  55,241  56,021 
Prepared in accordance with Generally Accepted Accounting Principles
Q4 and Full Fiscal Year 2025 Letter to Shareholders
11

RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in thousands, except per share data; unaudited)
(not prepared in accordance with GAAP)

Three Months Ended Twelve Months Ended
Mar. 29,
2025
Dec. 28,
2024
Mar. 30,
2024
Mar. 29,
2025
Mar. 30,
2024
Net Income Reconciliation Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
GAAP Net Income $ 71,267  $ 116,005  $ 44,842  $ 331,507  $ 274,572 
Amortization of acquisition intangibles 1,647  1,647  1,973  7,130  8,285 
Stock-based compensation expense 19,491  20,823  22,158  84,146  89,271 
Lease impairment —  661  —  1,680  — 
Restructuring costs —  —  —  —  1,959 
Acquisition-related costs —  —  —  —  4,105 
Adjustment to income taxes (1,772) (827) 75  (7,866) (8,926)
Non-GAAP Net Income $ 90,633  $ 138,309  $ 69,048  $ 416,597  $ 369,266 
Earnings Per Share Reconciliation
GAAP Diluted earnings per share $ 1.31  $ 2.11  $ 0.81  $ 6.00  $ 4.90 
Effect of Amortization of acquisition intangibles 0.03  0.03  0.03  0.13  0.15 
Effect of Stock-based compensation expense 0.36  0.38  0.40  1.52  1.59 
Effect of Lease impairment —  0.01  —  0.03  — 
Effect of Restructuring costs —  —  —  —  0.04 
Effect of Acquisition-related costs —  —  —  —  0.07 
Effect of Adjustment to income taxes (0.03) (0.02) —  (0.14) (0.16)
Non-GAAP Diluted earnings per share $ 1.67  $ 2.51  $ 1.24  $ 7.54  $ 6.59 
Operating Income Reconciliation
GAAP Operating Income $ 85,946  $ 145,769  $ 52,376  $ 410,359  $ 343,466 
GAAP Operating Profit 20.2  % 26.2  % 14.1  % 21.6  % 19.2  %
Amortization of acquisition intangibles 1,647  1,647  1,973  7,130  8,285 
Stock-based compensation expense - COGS 360  351  362  1,332  1,403 
Stock-based compensation expense - R&D 13,079  14,498  15,483  59,184  63,678 
Stock-based compensation expense - SG&A 6,052  5,974  6,313  23,630  24,190 
Lease impairment —  661  —  1,680  — 
Restructuring costs —  —  —  —  1,959 
Acquisition-related costs —  —  —  —  4,105 
Non-GAAP Operating Income $ 107,084  $ 168,900  $ 76,507  $ 503,315  $ 447,086 
Non-GAAP Operating Profit 25.2  % 30.4  % 20.6  % 26.5  % 25.0  %
Operating Expense Reconciliation
GAAP Operating Expenses $ 140,790  $ 152,018  $ 140,249  $ 585,679  $ 572,606 
Amortization of acquisition intangibles (1,647) (1,647) (1,973) (7,130) (8,285)
Stock-based compensation expense - R&D (13,079) (14,498) (15,483) (59,184) (63,678)
Stock-based compensation expense - SG&A (6,052) (5,974) (6,313) (23,630) (24,190)
Lease impairment —  (661) —  (1,680) — 
Restructuring costs —  —  —  —  (1,959)
Acquisition-related costs —  —  —  —  (4,105)
Non-GAAP Operating Expenses $ 120,012  $ 129,238  $ 116,480  $ 494,055  $ 470,389 
Gross Margin/Profit Reconciliation
GAAP Gross Profit $ 226,736  $ 297,787  $ 192,625  $ 996,038  $ 916,072 
GAAP Gross Margin 53.4  % 53.6  % 51.8  % 52.5  % 51.2  %
Stock-based compensation expense - COGS 360  351  362  1,332  1,403 
Non-GAAP Gross Profit $ 227,096  $ 298,138  $ 192,987  $ 997,370  $ 917,475 
Non-GAAP Gross Margin 53.5  % 53.6  % 51.9  % 52.6  % 51.3  %
Q4 and Full Fiscal Year 2025 Letter to Shareholders
12


RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION CONTINUED
(in thousands, except per share data; unaudited)
(not prepared in accordance with GAAP)
Three Months Ended Twelve Months Ended
Mar. 29,
2025
Dec. 28,
2024
Mar. 30,
2024
Mar. 29,
2025
Mar. 30,
2024
Effective Tax Rate Reconciliation Q4'25 Q3'25 Q4'24 Q4'25 Q4'24
GAAP Tax Expense $ 23,338  $ 37,696  $ 14,816  $ 113,407  $ 89,364 
GAAP Effective Tax Rate 24.7  % 24.5  % 24.8  % 25.5  % 24.6  %
Adjustments to income taxes 1,772  827  (75) 7,866  8,926 
Non-GAAP Tax Expense $ 25,110  $ 38,523  $ 14,741  $ 121,273  $ 98,290 
Non-GAAP Effective Tax Rate 21.7  % 21.8  % 17.6  % 22.5  % 21.0  %
Tax Impact to EPS Reconciliation
GAAP Tax Expense $ 0.43  $ 0.68  $ 0.27  $ 2.05  $ 1.60 
Adjustments to income taxes 0.03  0.02  —  0.14  0.16 
Non-GAAP Tax Expense $ 0.46  $ 0.70  $ 0.27  $ 2.19  $ 1.76 
Q4 and Full Fiscal Year 2025 Letter to Shareholders
13


CONSOLIDATED CONDENSED BALANCE SHEET
(in thousands; unaudited)
Mar. 29,
2025
Dec. 28,
2024
Mar. 30,
2024
ASSETS
Current assets
Cash and cash equivalents $ 539,620  $ 526,444  $ 502,764 
Marketable securities 56,160  37,535  23,778 
Accounts receivable, net 216,009  261,943  162,478 
Inventories 299,092  275,558  227,248 
Prepaid wafers 52,560  66,113  86,679 
Other current assets 76,293  82,857  103,245 
Total current Assets 1,239,734  1,250,450  1,106,192 
Long-term marketable securities 239,036  252,594  173,374 
Right-of-use lease assets 126,688  129,597  138,288 
Property and equipment, net 159,900  163,837  170,175 
Intangibles, net 27,461  23,957  29,578 
Goodwill 435,936  435,936  435,936 
Deferred tax asset 48,150  40,895  48,649 
Long-term prepaid wafers 15,512  23,020  60,750 
Other assets 34,656  42,954  68,634 
Total assets $ 2,327,073  $ 2,363,240  $ 2,231,576 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 63,162  $ 77,907  $ 55,545 
Accrued salaries and benefits 52,075  48,029  47,612 
Lease liability 21,811  21,858  20,640 
Other accrued liabilities 58,140  63,119  62,596 
Total current liabilities 195,188  210,913  186,393 
Non-current lease liability 121,908  124,622  134,576 
Non-current income taxes 44,040  43,401  52,013 
Other long-term liabilities 16,488  21,506  41,580 
Total long-term liabilities 182,436  189,529  228,169 
Stockholders' equity:
Capital stock 1,860,281  1,840,791  1,760,701 
Accumulated earnings 90,351  124,101  58,916 
Accumulated other comprehensive loss (1,183) (2,094) (2,603)
Total stockholders' equity 1,949,449  1,962,798  1,817,014 
Total liabilities and stockholders' equity $ 2,327,073  $ 2,363,240  $ 2,231,576 
Prepared in accordance with Generally Accepted Accounting Principles
Q4 and Full Fiscal Year 2025 Letter to Shareholders
14


CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS
(in thousands; unaudited)
Three Months Ended
Mar. 29, Mar. 30,
2025 2024
Q4'25 Q4'24
Cash flows from operating activities:
Net income $ 71,267  $ 44,842 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 13,150  12,009 
Stock-based compensation expense 19,491  22,158 
Deferred income taxes (7,497) (14,426)
Loss on retirement or write-off of long-lived assets
Other non-cash charges (33) 86 
Net change in operating assets and liabilities:
Accounts receivable, net 45,934  54,791 
Inventories (23,534) 29,427 
Prepaid wafers 21,061  10,917 
Other assets 11,341  6,621 
Accounts payable and other accrued liabilities (17,937) (2,411)
Income taxes payable (2,858) 6,510 
Net cash provided by operating activities 130,386  170,526 
Cash flows from investing activities:
Maturities and sales of available-for-sale marketable securities 9,392  13,614 
Purchases of available-for-sale marketable securities (13,322) (108,174)
Purchases of property, equipment and software (3,429) (7,057)
Investments in technology (5,752) (638)
Net cash used in investing activities (13,111) (102,255)
Cash flows from financing activities:
Net proceeds from the issuance of common stock —  2,719 
Repurchase of stock to satisfy employee tax withholding obligations (4,099) (2,165)
Repurchase and retirement of common stock (100,000) (49,992)
Net cash used in financing activities (104,099) (49,438)
Net increase in cash and cash equivalents 13,176  18,833 
Cash and cash equivalents at beginning of period 526,444  483,931 
Cash and cash equivalents at end of period $ 539,620  $ 502,764 
Prepared in accordance with Generally Accepted Accounting Principles
Q4 and Full Fiscal Year 2025 Letter to Shareholders
15


RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in thousands; unaudited)
Free cash flow, a non-GAAP financial measure, is GAAP cash flow from operations (or cash provided by operating activities) less capital expenditures. Capital expenditures include purchases of property, equipment and software as well as investments in technology, as presented within our GAAP Consolidated Condensed Statement of Cash Flows. Free cash flow margin represents free cash flow divided by revenue.
Twelve Months Ended Three Months Ended
Mar. 29, Mar. 29, Dec. 28, Sep. 28, Jun. 29,
2025 2025 2024 2024 2024
Q4'25 Q4'25 Q3'25 Q2'25 Q1'25
Net cash provided by operating activities (GAAP) $ 444,366  $ 130,386  $ 218,588  $ 8,231  $ 87,161 
Capital expenditures (28,753) (9,181) (6,687) (2,740) (10,145)
Free Cash Flow (Non-GAAP) $ 415,613  $ 121,205  $ 211,901  $ 5,491  $ 77,016 
Cash Flow from Operations as a Percentage of Revenue (GAAP) 23  % 31  % 39  % % 23  %
Capital Expenditures as a Percentage of Revenue (GAAP) % % % % %
Free Cash Flow Margin (Non-GAAP) 22  % 29  % 38  % % 21  %
Q4 and Full Fiscal Year 2025 Letter to Shareholders
16


RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
(in millions; unaudited)
(not prepared in accordance with GAAP)
Q1 FY26
Guidance
Operating Expense Reconciliation
GAAP Operating Expenses $141 - 147
Stock-based compensation expense (20)
Amortization of acquisition intangibles (2)
Non-GAAP Operating Expenses $119 - 125
Q4 and Full Fiscal Year 2025 Letter to Shareholders
17