エドガーで原本を確認する
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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): December 7, 2022
Mobileye Global Inc.
(Exact Name of the Registrant as Specified in Charter)
| Delaware | 001-41541 | 88-0666433 | ||
|
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
c/o Mobileye B.V. Har Hotzvim, 13 Hartom Street P.O. Box 45157 Jerusalem 9777513, Israel (Address of Principal Executive Offices) |
9777513 (Zip Code) |
Registrant’s telephone number, including area code: +972-2-541-7333
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
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(s) | Name
of exchange on which registered |
| Class A common stock, $0.01 par value | MBLY | Nasdaq Global Select Market |
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 December 7, Mobileye Global Inc. issued a press release announcing its financial results for the quarter ended October 1, 2022. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information contained in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not 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 filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description | |
| 99.1 | Press release issued by Mobileye Global Inc. on December 7, 2022 | |
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| MOBILEYE GLOBAL INC. | |||
| By: | /s/ Anat Heller | ||
| Name: | Anat Heller | ||
| Title: | Chief Financial Officer | ||
Date: December 7, 2022
Exhibit 99.1
Mobileye Discloses Third Quarter 2022 Results and Business Update
| · | Revenue increased 38% year over year to $450 million in the third quarter. |
| · | Future business backlog continues to grow, with design wins achieved in 2022 (through Oct 1, 2022) projected to generate future volume of 54 million systems by 2030. This compares to 24 million systems delivered in 2022 (through Oct 1, 2022).1 |
| · | Our newer advanced ADAS products, such as SuperVisionTM, contributed meaningfully to our revenue growth and resulted in Average System Price2 increasing to $53.0 in third quarter 2022 from $45.7 in the prior year period. | |
| · | Generated net cash from operating activities of $395 million in the 9 months ended October 1, 2022. |
JERUSALEM – Dec. 7, 2022 – Mobileye Global Inc. (Nasdaq: MBLY) (“Mobileye”) today released its financial results for the three months ending October 1, 2022 (Q3 2022) in a 10-Q filing and provided a general business update.
“Our recently-completed IPO is a major milestone for Mobileye and enhances our ability to create value for all stakeholders,” said Mobileye President and CEO Prof. Amnon Shashua. “Our time as an Intel subsidiary, operating largely in stealth, was very successful. We built upon our leadership position in ADAS while at the same time productized an advanced set of technology building blocks that support a product portfolio spanning the entire ADAS to AV spectrum.”
“Our excellent third quarter performance is an early indication of the success of our strategy. Our established base ADAS products continue to generate strong growth and profitability while our advanced portfolio is beginning to contribute significantly, particularly by boosting average system price. Initial market success of products such as SuperVisionTM is also driving increased business traction. Customers see the potential to drive profit and product differentiation in the near-term, while taking a meaningful step towards future ‘eyes off’ consumer AV systems which can be added to SuperVisionTM in a modular way. We will discuss these trends in more detail at my annual address at CES (11:00am PT on January 5th).”
Third Quarter 2022 Business Highlights
| · | Business development activity remained robust. Projected future volumes from 2022 design wins achieved in the first nine months of 2022 totaled 54 million systems by 2030. This is more than two times actual shipments of 24 million systems in the same time period.1 |
| · | Three additional brands under the Geely Holding Group umbrella are set to globally launch models with Mobileye SuperVisionTM technology beginning next year. These design wins reflect the successful launch and software roll-out of this technology to more than 50,000 ZEEKR 001 vehicles since Q4 2021. |
| · | Following the end of the third quarter, we completed an initial public offering (“IPO”). A total of 51.9 million shares were issued at $21 per share (including 4.762 million shares issued in a concurrent private placement), before underwriting discounts and commissions. This generated net proceeds of approximately $1.0 billion. In November 2022, we used approximately $0.9 billion out of the net proceeds to repay a portion of the indebtedness under the Dividend Note and Intel has contributed to Mobileye the remaining portion of the Dividend Note such that no amounts under the Dividend Note remain owed by us to Intel subsequent to the IPO. |
Third Quarter 2022 Financial Summary and Key Explanations
| GAAP | ||||||||||||
| U.S dollars in millions | Q3 2022 | Q3 2021 | % Y/Y | |||||||||
| Revenue | $ | 450 | $ | 326 | 38 | % | ||||||
| Gross Profit | $ | 217 | $ | 153 | 42 | % | ||||||
| Gross Margin | 48 | % | 47 | % | +130 | bps | ||||||
| Operating Income (Loss) | $ | (25 | ) | $ | (20 | ) | (25 | )% | ||||
| Operating Margin | (6 | )% | (6 | )% | +60 | bps | ||||||
| Net Income (Loss) | $ | (45 | ) | $ | (26 | ) | (73 | )% | ||||
| Non-GAAP | ||||||||||||
| U.S dollars in millions | Q3 2022 | Q3 2021 | % Y/Y | |||||||||
| Revenue | $ | 450 | $ | 326 | 38 | % | ||||||
| Adjusted Gross Profit | $ | 332 | $ | 253 | 31 | % | ||||||
| Adjusted Gross Margin | 74 | % | 78 | % | (380 | ) bps | ||||||
| Adjusted Operating Income (Loss) | $ | 143 | $ | 127 | 13 | % | ||||||
| Adjusted Operating Margin | 32 | % | 39 | % | (720 | ) bps | ||||||
| Adjusted Net Income (Loss) | $ | 114 | $ | 107 | 7 | % | ||||||
| · | Revenue of $450 million increased 38% as compared to third quarter of 2021. EyeQ® SoC-related revenue grew 28% in the quarter. The remaining growth was generated by SuperVisionTM -related revenue, despite this product being less than 1% of our overall unit volume. |
| · | Average System Price was $53.0 in third quarter 2022 as compared to $45.7 in the prior year period, driven primarily by increased mix of advanced products, mainly SuperVision as well as enhanced ADAS. Price increases to offset the increased cost of our EyeQ chip due to global inflationary pressures also contributed to the Average System Price increase, but to a lesser extent than the foregoing. |
| · | Gross Margin increased by 130 basis points in the third quarter 2022 as compared to the prior year period. The increase in Gross Margin on a year over year basis was primarily due to the lower impact of the cost attributable to amortization of intangible assets as a percentage of revenues. This was partially offset by a downward impact on our gross margin of SuperVision™ sales contributing lower gross margin given the greater hardware this product contains, as well as the rise in the cost of our EyeQ® SoC due to the global semiconductor shortage and inflationary pressures, but to a lesser extent than the foregoing. |
| · | Adjusted Gross Margin declined by 380 basis points in the third quarter 2022 as compared to the prior year period, in line with our expectations. This was primarily due to increased sales of SuperVisionTM, contributing lower percentage gross margin given the greater hardware content this product contains. Adjusted Gross Margin on our core EyeQ® SoC line of products remained stable in the high 70% range. |
| · | Operating Margin was relatively unchanged on a year over year basis. |
| · | Adjusted Operating Margin declined by 720 basis points in the third quarter 2022 as compared to the prior year period, in line with our expectations. The reduction in Adjusted Operating Margin on a year over year basis was primarily due to a decrease in adjusted gross margin (noted above) as well as higher R&D expenses to fund development and growth of our advanced product portfolio that we expect to drive significant revenue growth in future periods. |
| · | Operating cash flow for the 9 months ended October 1, 2022 was $395 million. Purchases of property and equipment was $79 million for that same period. |
1 In connection with our design wins, we typically receive preliminary estimates from OEMs of their anticipated production volumes for the models relating to those design wins, and we have included information in this release relating to the aggregate vehicles represented by certain of those estimates. Those estimates may be revised significantly by the OEMs, potentially multiple times, and may not be representative of future production volumes associated with those design wins, which could be significantly higher or lower than estimated.
2 Average System Price is calculated as the sum of revenue related to EyeQ and SuperVision systems, divided by the number of systems shipped.
Financial Guidance for the 2022 Fiscal Year
The following information reflects Mobileye’s expectations for Revenue and Adjusted Operating Income results for the year ending Dec 31, 2022. We believe Adjusted Operating Income (a non-GAAP metric) is an appropriate metric as it excludes significant non-cash expenses including: 1) Amortization charges relate to intangible assets consisting of developed technology, customer relationships, and brands as a result of Intel’s acquisition of Mobileye in 2017 and the acquisition of Moovit in 2020; 2) Stock-based compensation expense; and, 3) Non-recurring IPO-related expenses.
We estimate weighted average share count in the quarter ending December 31, 2022 to be 788 million basic shares and 790 million shares on a fully-diluted basis.
| FY 2022 | Implied Q4 2022 | |||||||||||||||
| U.S dollars in millions | Low | High | Low | High | ||||||||||||
| Revenue | $ | 1,831 | $ | 1,849 | $ | 527 | $ | 545 | ||||||||
| Adjusted Operating Income | 637 | 653 | 169 | 184 | ||||||||||||
Other than with respect to GAAP Revenue, we only provide guidance on a non-GAAP basis. We do not provide a reconciliation of forward-looking Adjusted Operating Income to Operating Income due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations. These amounts may be material and, therefore, could result in the projected GAAP measure being materially different or less than the projected non-GAAP measure. These statements represent forward-looking information and may not represent a financial outlook, and actual results may vary. Please see the risks and assumptions referred to in the Forward-looking Statements section of this release.
Non-GAAP Financial Measures
This press release contains Adjusted Gross Profit and Margin, Adjusted Operating Income and Margin and Adjusted Net Income, which are financial measures not presented in accordance with GAAP. We define Adjusted Gross Profit as gross profit presented in accordance with GAAP, excluding amortization of acquisition related intangibles and share-based compensation expense. Adjusted Gross Margin is calculated as Adjusted Gross Profit divided by total revenue. We define Adjusted Operating Income as operating loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, share-based compensation expenses and expenses related to our initial public offering that was completed on October 28, 2022, during the nine months ended October 1, 2022. Operating margin is calculated as operating loss divided by total revenue, and Adjusted Operating Margin is calculated as Adjusted Operating Income divided by total revenue. We define Adjusted Net Income as net loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, and share-based compensation expense, and expenses related to our initial public offering that was completed on October 28, 2022, during the nine months ended October 1, 2022, as well as the related income tax effects. Income tax effects have been calculated using the applicable statutory tax rate for each adjustment taking into consideration the associated valuation allowance impacts. The adjustment for income tax effects consists primarily of the deferred tax impact of the amortization of acquired intangible assets.
We use such non-GAAP financial measures to make strategic decisions, establish business plans and forecasts, identify trends affecting our business, and evaluate performance. For example, we use these non-GAAP financial measures to assess our pricing and sourcing strategy, in the preparation of our annual operating budget, and as a measure of our operating performance. We believe that these non-GAAP financial measures, when taken collectively, may be helpful to investors because they allow for greater transparency into what measures our management uses in operating our business and measuring our performance, and enable comparison of financial trends and results between periods where items may vary independent of business performance. The non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure presented in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.
About Mobileye Global Inc.
Mobileye (Nasdaq: MBLY) leads the mobility revolution with its autonomous driving and driver-assistance technologies, harnessing world-renowned expertise in computer vision, artificial intelligence, mapping, and data analysis. Since its founding in 1999, Mobileye has pioneered such groundbreaking technologies as REM™ crowdsourced mapping, True Redundancy™ sensing, and Responsibility Sensitive Safety (RSS). These technologies are driving the ADAS and AV fields towards the future of mobility - enabling self-driving vehicles and mobility solutions, powering industry-leading advanced driver-assistance systems and delivering valuable intelligence to optimize mobility infrastructure. To date, more than 125 million vehicles worldwide have been built with Mobileye technology inside. In 2022 Mobileye listed as an independent company separate from Intel (Nasdaq: INTC), which retains majority ownership. For more information, visit https://www.mobileye.com.
“Mobileye,” the Mobileye logo and Mobileye product names are registered trademarks of Mobileye Global. All other marks are the property of their respective owners.
Forward-Looking Statements
Mobileye’s Business Outlook and other statements in this release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements include information concerning possible or assumed future results of operations, including Mobileye’s 2022 full-year guidance and descriptions of our business plan and strategies. These statements often include words such as “anticipate,” “expect,” “suggests,” “plan,” “believe,” “intend,” “estimates,” “targets,” “projects,” “should,” “could,” “would,” “may,” “will,” “forecast,” or the negative of these terms, and other similar expressions, although not all forward-looking statements contain these words. We base these forward-looking statements or projections, including Mobileye’s full-year guidance, on our current expectations, plans and assumptions that we have made in light of our experience in the industry, as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances and at such time. You should understand that these statements are not guarantees of performance or results. The forward-looking statements and projections are subject to and involve risks, uncertainties and assumptions and you should not place undue reliance on these forward-looking statements or projections. Although we believe that these forward-looking statements and projections are based on reasonable assumptions at the time they are made, you should be aware that many factors could affect our actual financial results or results of operations and could cause actual results to differ materially from those expressed in the forward-looking statements and projections.
Important factors that may materially affect such forward-looking statements and projections include the following: future business, social and environmental performance, goals and measures; our anticipated growth prospects and trends in markets and industries relevant to our business; business and investment plans; expectations about our ability to maintain or enhance our leadership position in the markets in which we participate; future consumer demand and behavior; future products and technology, and the expected availability and benefits of such products and technology; development of regulatory frameworks for current and future technology; projected cost and pricing trends; future production capacity and product supply; potential future benefits and competitive advantages associated with our technologies and architecture and the data we have accumulated; the future purchase, use and availability of products, components and services supplied by third parties, including third-party IP and manufacturing services; uncertain events or assumptions, including statements relating to our addressable markets, estimated vehicle production and market opportunity, potential production volumes associated with design wins and other characterizations of future events or circumstances; future responses to and effects of the COVID-19 pandemic; availability, uses, sufficiency and cost of capital and capital resources, including expected returns to stockholders such as dividends, and the expected timing of future dividends; tax- and accounting-related expectations.
Detailed information regarding these and other factors that could affect Mobileye’s business and results is included in Mobileye’s SEC filings, including the company’s Registration Statement (No. 333-267685) on Form S-1, particularly in the section entitled the “Risk Factors”. Copies of these filings may be obtained by visiting our Investor Relations website at ir.mobileye.com or the SEC’s website at www.sec.gov.
Third Quarter 2022 Financial Results
Mobileye Group
Condensed Combined Statements of Operations (Unaudited)
| Three months ended | Nine months ended | |||||||||||||||
| U.S. dollars in millions, except share and per share amounts | October 1, 2022 |
September 25, 2021 |
October 1, 2022 |
September 25, 2021 |
||||||||||||
| Revenue | $ | 450 | $ | 326 | $ | 1,304 | $ | 1,030 | ||||||||
| Cost of revenue | 233 | 173 | 682 | 529 | ||||||||||||
| Gross profit | 217 | 153 | 622 | 501 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development, net | 206 | 132 | 565 | 390 | ||||||||||||
| Sales and marketing | 27 | 33 | 91 | 98 | ||||||||||||
| General and administrative | 9 | 8 | 27 | 26 | ||||||||||||
| Total operating expenses | 242 | 173 | 683 | 514 | ||||||||||||
| Operating income (loss) | (25 | ) | (20 | ) | (61 | ) | (13 | ) | ||||||||
| Interest income with related party | 5 | - | 9 | 2 | ||||||||||||
| Interest expense with related party | (11 | ) | - | (20 | ) | - | ||||||||||
| Other income (expense), net | 1 | - | 6 | - | ||||||||||||
| Income (loss) before income taxes | (30 | ) | (20 | ) | (66 | ) | (11 | ) | ||||||||
| Benefit (provision) for income taxes | (15 | ) | (6 | ) | (46 | ) | (11 | ) | ||||||||
| Net income (loss) | $ | (45 | ) | $ | (26 | ) | $ | (112 | ) | $ | (22 | ) | ||||
| Earnings (loss) per share: | ||||||||||||||||
| Basic and diluted | $ | (0.06 | ) | $ | (0.03 | ) | $ | (0.15 | ) | $ | (0.03 | ) | ||||
| Weighted-average number of shares used in computation of earnings (loss) per share (in millions): | ||||||||||||||||
| Basic and diluted | 750 | 750 | 750 | 750 | ||||||||||||
Mobileye Group
Condensed Combined Balance Sheets (Unaudited)
| October 1, | December 25, | |||||||
| U.S. dollars in millions | 2022 | 2021 | ||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | 871 | 616 | ||||||
| Trade account receivables, net | 222 | 155 | ||||||
| Inventories | 105 | 97 | ||||||
| Related party loan | 901 | 1,326 | ||||||
| Other current assets | 63 | 76 | ||||||
| Total current assets | 2,162 | 2,270 | ||||||
| Non-current assets | ||||||||
| Property and equipment, net | 354 | 304 | ||||||
| Intangible assets, net | 2,658 | 3,071 | ||||||
| Goodwill | 10,895 | 10,895 | ||||||
| Other long-term assets | 95 | 115 | ||||||
| Total non-current assets | 14,002 | 14,385 | ||||||
| TOTAL ASSETS | 16,164 | 16,655 | ||||||
| Liabilities and Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued expenses | 160 | 160 | ||||||
| Employee related accrued expenses | 75 | 102 | ||||||
| Related party payable | 966 | 163 | ||||||
| Dividend Note with related party | 3,520 | — | ||||||
| Other current liabilities | 59 | 49 | ||||||
| Total current liabilities | 4,780 | 474 | ||||||
| Non-current liabilities | ||||||||
| Long-term employee benefits | 54 | 94 | ||||||
| Deferred tax liabilities | 162 | 181 | ||||||
| Other long-term liabilities | 8 | 17 | ||||||
| Total non-current liabilities | 224 | 292 | ||||||
| TOTAL LIABILITIES | 5,004 | 766 | ||||||
| Equity | ||||||||
| Parent net investment | 11,178 | 15,884 | ||||||
| Accumulated other comprehensive income (loss) | (18 | ) | 5 | |||||
| TOTAL EQUITY | 11,160 | 15,889 | ||||||
| TOTAL LIABILITIES AND EQUITY | 16,164 | 16,655 | ||||||
Mobileye Group
Condensed Combined Statements of Cash Flows (Unaudited)
| Nine months ended | Nine months ended | |||||||
| U.S. dollars in millions | October 1, 2022 |
September 25, 2021 |
||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net income (loss) | (112 | ) | (22 | ) | ||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation of property and equipment | 17 | 12 | ||||||
| Share-based compensation | 112 | 73 | ||||||
| Amortization of intangible assets | 413 | 368 | ||||||
| Other | 35 | (27 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| Decrease (increase) in trade accounts receivables | (67 | ) | (57 | ) | ||||
| Decrease (increase) in other current assets | 28 | (4 | ) | |||||
| Decrease (increase) in inventories | (8 | ) | 30 | |||||
| Increase (decrease) in account payables and accrued expenses | 22 | 31 | ||||||
| Increase (decrease) in employee-related accrued expenses and long term benefits | (67 | ) | 20 | |||||
| Increase (decrease) in other current-liabilities | 10 | 15 | ||||||
| Decrease (increase) in other long term assets | 15 | (1 | ) | |||||
| Increase (decrease) in long-term liabilities | (3 | ) | — | |||||
| Net cash provided by operating activities | 395 | 438 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchase of property and equipment | (79 | ) | (98 | ) | ||||
| Repayments of loan due from related party | 734 | — | ||||||
| Issuance of loan to related party | (336 | ) | (390 | ) | ||||
| Net cash provided by (used in) investing activities | 319 | (488 | ) | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Net transfers from Parent | 99 | 69 | ||||||
| Dividend paid | (336 | ) | — | |||||
| Share-based compensation recharge | (200 | ) | — | |||||
| Deferred offering costs | (14 | ) | — | |||||
| Changes in withholding tax related to employee stock plans | — | (2 | ) | |||||
| Net cash provided by (used in) financing activities | (451 | ) | 67 | |||||
| Effect of foreign exchange rate changes on cash and cash equivalents | (6 | ) | — | |||||
| Increase in cash, cash equivalents and restricted cash | 257 | 17 | ||||||
| Balance of cash, cash equivalents and restricted cash, at beginning of year | 625 | 93 | ||||||
| Balance of cash, cash equivalents and restricted cash, at end of period | 882 | 110 | ||||||
Mobileye Group
Reconciliation of GAAP Gross Profit and Gross Margin to Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin (Unaudited)3
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
| October 1, | September 25, | October 1, | September 25, | |||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
| U.S. dollars in millions | Amount | % of Revenue |
Amount | % of Revenue |
Amount | % of Revenue |
Amount | % of Revenue |
||||||||||||||||||||||||
| Gross profit | $ | 217 | 48 | % | $ | 153 | 47 | % | $ | 622 | 48 | % | $ | 501 | 49 | % | ||||||||||||||||
| Add: Amortization of acquired intangible assets | 115 | 26 | % | 100 | 31 | % | 355 | 27 | % | 300 | 29 | % | ||||||||||||||||||||
| Add: Share-based compensation expense | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Adjusted Gross Profit | $ | 332 | 74 | % | $ | 253 | 78 | % | $ | 977 | 75 | % | $ | 801 | 78 | % | ||||||||||||||||
3 Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue
Mobileye Group
Reconciliation of GAAP Operating Income and Operating Margin to Non-GAAP Adjusted Operating Income and Operating Margin (Unaudited)4
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
| October 1, | September 25, | October 1, | September 25, | |||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
| U.S. dollars in millions | Amount | % of Revenue |
Amount | % of Revenue |
Amount | % of Revenue |
Amount | % of Revenue |
||||||||||||||||||||||||
| Operating income (loss) | $ | (25 | ) | (6 | )% | $ | (20 | ) | (6 | )% | $ | (61 | ) | (5 | )% | $ | (13 | ) | (1 | )% | ||||||||||||
| Add: Amortization of acquired intangible assets | 131 | 29 | % | 123 | 38 | % | 413 | 32 | % | 368 | 36 | % | ||||||||||||||||||||
| Add: Expenses related to the IPO | 1 | 0 | % | - | - | 4 | 0 | % | - | - | ||||||||||||||||||||||
| Add: Share-based compensation expense | 36 | 8 | % | 24 | 7 | % | 112 | 9 | % | 73 | 7 | % | ||||||||||||||||||||
| Adjusted Operating Income | $ | 143 | 32 | % | $ | 127 | 39 | % | $ | 468 | 36 | % | $ | 428 | 42 | % | ||||||||||||||||
4 Adjusted operating margin is calculated as adjusted operating income as a percentage of revenue
Mobileye Group
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income (Unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| U.S. dollars in millions | October 1, 2022 |
September 25, 2021 |
October 1, 2022 |
September 25, 2021 |
||||||||||||
| Net income (loss) | $ | (45 | ) | $ | (26 | ) | $ | (112 | ) | $ | (22 | ) | ||||
| Add: Amortization of acquired intangible assets | 131 | 123 | 413 | 368 | ||||||||||||
| Add: Expenses related to the IPO | 1 | - | 4 | - | ||||||||||||
| Add: Share-based compensation expense | 36 | 24 | 112 | 73 | ||||||||||||
| Less: Income tax effects | (9 | ) | (14 | ) | (27 | ) | (42 | ) | ||||||||
| Adjusted Net Income | $ | 114 | $ | 107 | $ | 390 | $ | 377 | ||||||||
Supplemental Information (Unaudited) – Average System Price
| Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 | ||||||||||||||||
| EyeQ and SuperVision revenue (U.S. dollars in millions) | $ | 308 | $ | 337 | $ | 378 | $ | 441 | $ | 432 | ||||||||||
| Number of systems shipped (in millions) | 6.7 | 7.0 | 7.4 | 8.5 | 8.2 | |||||||||||||||
| Average system price (U.S. dollars) | $ | 45.7 | $ | 48.3 | $ | 51.0 | $ | 52.0 | $ | 53.0 | ||||||||||
Contacts
Dan Galves
Investor Relations
investors@mobileye.com
Justin Hyde
Media Relations
justin.hyde@mobileye.com