株探米国株
日本語 英語
エドガーで原本を確認する
0001375365false00013753652025-05-062025-05-06


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
 

SUPER MICRO COMPUTER, INC.
(Exact name of registrant as specified in its charter)
 

Delaware 001-33383 77-0353939
(State or other jurisdiction
of incorporation)
(Commission File Number) (I.R.S. Employer
Identification No.)
980 Rock Avenue, San Jose, California 95131
(Address of principal executive offices, including Zip Code)
Registrant’s telephone number, including area code: (408) 503-8000
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 or to be registered pursuant to Section 12(b) of the Act:
 
Title of each class   Trading
Symbol(s)
  Name of each exchange
on which registered
Common Stock, $0.001 par value   SMCI   The 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 May 6, 2025, Super Micro Computer, Inc. (the “Company”) issued a press release (the “Press Release”) announcing financial results for the quarter ended March 31, 2025. A copy of the Press Release is attached as Exhibit 99.1 to this report and is incorporated herein by reference.

The information furnished with this Item 2.02, including Exhibit 99.1, 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 it be deemed incorporated by reference into any other 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
Number
Description
99.1
104 Cover Page Interactive Data File





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.
 
SUPER MICRO COMPUTER, INC.
Date: May 6, 2025
By: /s/ Charles Liang
President, Chief Executive Officer and Chairman of the Board (Principal Executive Officer)


EX-99.1 2 exhibit991_20250506.htm EX-99.1 Document

Exhibit 99.1
image_0.jpg

Supermicro Announces Third Quarter Fiscal Year 2025 Financial Results

SAN JOSE, Calif. -- May 6, 2025 -- (BUSINESS WIRE) -- Super Micro Computer, Inc. (NASDAQ: SMCI) (“Supermicro” or the “Company”), a Total IT Solution Provider for AI, Cloud, Storage, and 5G/Edge, today announced unaudited financial results for its third quarter of fiscal year 2025 ended March 31, 2025.

Third Quarter Fiscal Year 2025 Highlights

•Net sales of $4.60 billion versus $5.68 billion in Q2'25 and $3.85 billion in Q3'24.
.
•Gross margin of 9.6% versus 11.8% in Q2'25 and 15.5% in Q3'24.

•Net income of $109 million versus $321 million in Q2'25 and $402 million in Q3'24.

•Diluted net income per common share of $0.17 versus $0.51 in Q2'25 and $0.66 in Q3'24.

•Non-GAAP diluted net income per common share of $0.31 versus $0.59 in Q2'25 and $0.66 in Q3'24.

•Cash flow provided by operations for Q3'25 of $627 million and capital expenditures of $33 million.

“We continue to make great progress with our DCBBS (Data Center Building Block Solution), DLC (Direct Liquid Cooled-2) and AI technology leadership, but some customers delayed making platform decisions in the quarter,” said Charles Liang, Founder, President, and CEO of Supermicro. “We do expect many of those commitments to land in the June and September quarters, reinforcing my confidence in our ability to meet our long-term targets, however economic uncertainty and tariff impacts may have a short-term impact. We believe that we are well positioned in the long-term to capitalize on the growing market opportunity."

The non-GAAP gross margin for the third quarter of fiscal year 2025 was 9.7% with adjustments for stock-based compensation expenses of $7 million. The non-GAAP diluted net income per common share for the third quarter of fiscal year 2025 was $0.31. This non-GAAP figure includes adjustments for stock-based compensation expenses and the loss on extinguishment of convertible notes of $62 million and $23 million, which are net of the related tax effect of $22 million and $7 million, respectively. As of March 31, 2025, total cash and cash equivalents was $2.54 billion and total bank debt and convertible notes were $2.49 billion.





Recent Corporate Governance Updates

The Company has made progress on strengthening its corporate governance practices and implementing recommendations by the Special Committee of the board of directors. All outstanding financial statements have been filed and the Company is in compliance with all Nasdaq filing requirements. Since December 2, 2024, Supermicro has strengthened its board of directors and management team with the additions of Scott Angel, who joined the company’s board of directors, Yitai Hu, as the Company's General Counsel & Senior Vice President of Corporate Development, and Kenneth Cheung, as the Company’s Senior Vice President and Chief Accounting Officer.

Business Outlook

The Company expects net sales of $5.6 billion to $6.4 billion for the fourth quarter of fiscal year 2025 ending June 30, 2025, GAAP net income per diluted share of $0.30 to $0.40 and non-GAAP net income per diluted share of $0.40 to $0.50. The Company’s projections for GAAP and non-GAAP net income per diluted share assume a tax rate of approximately 14.9% and 16.5%, respectively, and a fully diluted share count of 628 million shares for GAAP and fully diluted share count of 642 million shares for non-GAAP. The outlook for fourth quarter of fiscal year 2025 GAAP net income per diluted share includes approximately $63 million in expected stock-based compensation, net of related tax effects of $18 million that are excluded from non-GAAP net income per diluted share.

For fiscal year 2025, the Company is updating its revenue guidance from a range of $23.5 billion to $25.0 billion to a new range of $21.8 billion to $22.6 billion.

Conference Call and Webcast Information

Supermicro will present a live audio webcast of a conference call to review its third quarter of fiscal year 2025 on Tuesday, May 6, 2025, at 5:00 p.m. ET / 2:00 p.m. PT. The webcast will be available at https://ir.supermicro.com.

A replay of the webcast will be available shortly after the call at the same website and will remain accessible for one year.




Cautionary Statement Regarding Forward Looking Statements

Statements contained in this press release that are not historical fact may be forward looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements can be identified by the use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “may,” "plan,” “seek,” “should,” “will,” “would” or similar expressions and the negatives of those terms. Such forward looking statements may include statements regarding, among other things, guidance for the fourth quarter of fiscal year 2025 and updated full year fiscal 2025 guidance, realizing sales from delayed commitments in the upcoming quarters ending June 30, 2025 and September 30, 2025, meeting the Company's long-term targets and capitalizing on the growing market opportunity in the long-term, and our leadership in DCBBS and AI technology. Such forward looking statements do not constitute guarantees of future performance and are subject to a variety of risks and uncertainties that could cause our actual results to differ materially from those anticipated, including: (i) our quarterly operating results may fluctuate, (ii) as we increasingly target larger customers and larger sales opportunities, our customer base may become more concentrated, our cost of sales may increase, our margins may be lower and our sales may be less predictable, (iii) the average sales prices for our server solutions could decline if customers do not continue to purchase our latest generation products or additional components, and (v) adverse economic conditions could affect our business, including, but not limited to, increased tariffs. Additional factors that could cause actual results to differ materially from those projected or suggested in any forward looking statements are detailed in our filings with the Securities and Exchange Commission, including those factors discussed under the caption "Risk Factors" in such filings, particularly in our Annual Report on Form 10-K for our fiscal year ended June 30, 2024.

About Super Micro Computer, Inc.

Supermicro (NASDAQ: SMCI) is a global leader in Application-Optimized Total IT Solutions. Founded and operating in San Jose, California, Supermicro is committed to delivering first-to-market innovation for Enterprise, Cloud, AI, and 5G Telco/Edge IT Infrastructure. We are a Total IT Solutions manufacturer with server, AI, storage, IoT, switch systems, software, and support services. Supermicro's motherboard, power, and chassis design expertise further enables our development and production, enabling next-generation innovation from cloud to edge for our global customers. Our products are designed and manufactured in-house (in the US, Taiwan, and the Netherlands), leveraging global operations for scale and efficiency and optimized to improve TCO and reduce environmental impact (Green Computing). The award-winning portfolio of Server Building Block Solutions® allows customers to optimize for their exact workload and application by selecting from a broad family of systems built from our flexible and reusable building blocks that support a comprehensive set of form factors, processors, memory, GPUs, storage, networking, power, and cooling solutions (air-conditioned, free air cooling or liquid cooling).

Supermicro, Server Building Block Solutions, and We Keep IT Green are trademarks and/or registered trademarks of Super Micro Computer, Inc.

All other brands, names, and trademarks are the property of their respective owners.

Investor Relations Contact:
Nicole Noutsios
Stratos Advisors
email: ir@supermicro.com

Source: Super Micro Computer, Inc.




SUPER MICRO COMPUTER, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
 (unaudited)

March 31, June 30,
2025 2024
ASSETS
Current assets:
Cash and cash equivalents $ 2,536,101  $ 1,669,766 
Accounts receivable, net of allowance for credit losses 2,642,556  2,737,331 
Inventories 3,870,243  4,333,029 
Prepaid expenses and other current assets 464,689  191,834 
Total current assets 9,513,589  8,931,960 
Property, plant and equipment, net 492,565  414,008 
Deferred income taxes, net 481,216  365,172 
Other assets 251,155  114,952 
Total assets $ 10,738,525  $ 9,826,092 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 643,050  $ 1,472,381 
Accrued liabilities 344,679  259,674 
Income taxes payable 23,633  18,268 
Lines of credit and current portion of term loans 63,971  402,346 
Deferred revenue 352,803  193,052 
Total current liabilities 1,428,136  2,345,721 
Deferred revenue, non-current 312,994  223,324 
Term loans, non-current
43,003  74,083 
Convertible notes
2,385,320  1,697,716 
Other long-term liabilities 189,593  67,878 
Total liabilities 4,359,046  4,408,722 
Stockholders’ equity:
Common stock and additional paid-in capital 2,939,276  2,830,820 
Accumulated other comprehensive income 663  706 
Retained earnings 3,439,380  2,585,680 
Total Super Micro Computer, Inc. stockholders’ equity 6,379,319  5,417,206 
Noncontrolling interest 160  164 
Total stockholders’ equity 6,379,479  5,417,370 
Total liabilities and stockholders’ equity $ 10,738,525  $ 9,826,092 



SUPER MICRO COMPUTER, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
 (unaudited)

  Three Months Ended
March 31,
Nine Months Ended
March 31,
  2025 2024 2025 2024
Net sales $ 4,599,913  $ 3,850,066  $ 16,215,131  $ 9,634,662 
Cost of sales 4,159,695  3,252,698  14,329,311  8,119,281 
Gross profit 440,218  597,368  1,885,820  1,515,381 
Operating expenses:
Research and development 162,857  116,226  453,329  336,077 
Sales and marketing 59,978  49,691  208,400  133,775 
General and administrative 70,603  53,137  199,488  123,241 
Total operating expenses 293,438  219,054  861,217  593,093 
Income from operations 146,780  378,314  1,024,603  922,288 
Other (expense) income, net
(18,313) 10,035  1,879  8,762 
Interest expense (13,402) (6,246) (37,291) (16,240)
Income before income tax provision 115,065  382,103  989,191  914,810 
Income tax (provision) benefit
(5,843) 19,983  (137,544) (61,735)
Share of (expense) income from equity investee, net of taxes
(445) 373  2,053  2,347 
Net income $ 108,777  $ 402,459  $ 853,700  $ 855,422 
Net income per common share:
Basic $ 0.18  $ 0.71  $ 1.44  $ 1.57 
Diluted $ 0.17  $ 0.66  $ 1.37  $ 1.45 
Weighted-average shares used in the calculation of net income per common share:
Basic 595,041  564,780  592,349  545,620 
Diluted 621,809  614,310  625,272  588,890 


Stock-based compensation is included in the following cost and expense categories by period (in thousands):

  Three Months Ended
March 31,
Nine Months Ended
March 31,
  2025 2024 2025 2024
Cost of sales $ 7,060  $ 3,221  $ 17,713  $ 12,680 
Research and development 54,254  24,856  141,590  86,005 
Sales and marketing 9,923  4,993  27,245  14,998 
General and administrative 13,467  23,037  44,292  42,864 
Stock-based compensation expense, before taxes
$ 84,704  $ 56,107  $ 230,840  $ 156,547 



SUPER MICRO COMPUTER, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 (unaudited)


Nine Months Ended
March 31,
  2025 2024
OPERATING ACTIVITIES:
Net income $ 853,700  $ 855,422 
Reconciliation of net income to net cash provided by (used in) operating activities:
Depreciation and amortization
39,708  29,174 
Stock-based compensation expense 230,840  156,547 
Share of income from equity investee
(2,053) (2,347)
Unrealized foreign currency exchange loss (gain)
2,742  (282)
Loss on extinguishment of convertible notes
30,251  — 
Deferred income taxes, net (134,401) (144,485)
Other 5,577  3,186 
Changes in operating assets and liabilities:
Accounts receivable, net
94,782  (501,870)
Inventories 457,897  (2,679,023)
Prepaid expenses and other assets
(284,356) (25,673)
Accounts payable
(811,690) 309,613 
Accrued liabilities
52,714  123,937 
Income taxes payable 5,365  (99,824)
Deferred revenue 249,421  132,043 
Other long-term liabilities
5,414  5,424 
Net cash provided by (used in) operating activities 795,911  (1,838,158)
INVESTING ACTIVITIES:
Purchases of property, plant and equipment
(104,536) (110,296)
Investment in equity securities
—  (27,673)
Net cash used in investing activities (104,536) (137,969)
FINANCING ACTIVITIES:
Proceeds from lines of credit and term loans
1,357,991  1,818,850 
Repayment of lines of credit and term loans
(1,731,366) (1,939,590)
Proceeds from exercise of stock options
14,452  25,114 
Payment for withholding taxes related to settlement of equity awards
(118,960) (119,285)
Issuances of common stock in public offerings, net of issuance costs
—  2,313,990 
Debt issuance costs in connection with amended 2029 Convertibles Notes
(31,217) — 
Proceeds from issuance of 2029 Convertible Notes, net of issuance costs
—  1,695,768 
Proceeds from issuance of 2028 Convertible Notes, net of issuance costs
683,696  — 
Purchase of capped calls —  (142,140)
Other 22  76 
Net cash provided by financing activities
174,618  3,652,783 
Effect of exchange rate fluctuations on cash 826  (1,634)
Net increase in cash, cash equivalents and restricted cash
866,819  1,675,022 
Cash, cash equivalents and restricted cash at the beginning of the period 1,670,273  440,960 
Cash, cash equivalents and restricted cash at the end of the period $ 2,537,092  $ 2,115,982 



SUPER MICRO COMPUTER, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 (unaudited)

Supplemental disclosure of cash flow information:
Cash paid for interest $ 24,046  $ 14,813 
Cash paid for taxes, net of refunds $ 270,392  $ 300,596 
Unpaid property, plant and equipment purchases
$ 18,283  $ 9,345 
Right of use assets obtained in exchange for operating lease commitments
$ 128,617  $ 24,140 
Transfer of inventory to property, plant and equipment
$ 4,889  $ — 



SUPER MICRO COMPUTER, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share amounts)
 (unaudited)


Use of Non-GAAP Financial Measures

To supplement its condensed consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), the Company uses non-GAAP measures that are adjusted for certain items from the most directly comparable GAAP measures. The specific non-GAAP measures presented below are: gross margin; operating expenses; net income; net income per common share; diluted net income; diluted net income per common share; and effective tax rate. Further, beginning with this reporting period management is adding adjusted earnings before interest, taxes, depreciation, and amortization, ("Adjusted EBITDA") as an additional non-GAAP financial measure. Management believes these non-GAAP measures provide useful information to investors by offering a consistent basis for comparing the Company's performance across periods, excluding items that are not reflective of our core operating results. These non-GAAP measures are not prepared in accordance with GAAP or intended to be a replacement for GAAP financial data; and therefore, should be reviewed together with the GAAP measures and are not intended to serve as a substitute for results under GAAP, and may be different from non-GAAP measures used by other companies.

We exclude the following adjustments from our non-GAAP financial measures:

Non-GAAP Adjustments

•Stock-based compensation: Stock-based compensation relates primarily to our equity incentive awards. Stock-based compensation is a non-cash expense that is dependent on market forces that are difficult to predict. We believe that this adjustment for stock-based compensation provides investors with a basis to measure the company's core performance, including compared with the performance of other companies, without the period-to-period variability created by stock-based compensation.

•Loss on extinguishment of convertible notes: We exclude the loss on extinguishment of debt related to our convertible notes from our non-GAAP results, as it is a non-recurring, financing-related charge that does not reflect our underlying operating performance in the period incurred. We believe it is appropriate to exclude this loss - and to present it separately - to provide investors with greater insight, as it is directly tied to a capital-raising event and is not reflective of ongoing operating results.

•Adjusted EBITDA adjustments: When calculating Adjusted EBITDA, in addition to the adjustments described above, we exclude the impact of the following items during the period:

◦Interest expense
◦Income tax (provision) benefit
◦Depreciation and amortization

Pursuant to the requirements of SEC Regulation G, please see the tables below for the reconciliations of GAAP to Non-GAAP measures. These should be read together with the preceding financial statements prepared in accordance with GAAP.




SUPER MICRO COMPUTER, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share amounts)
 (unaudited)


Reconciliation of GAAP Net Income to Adjusted EBITDA:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP Net Income
$ 156,995  $ 295,968  $ 402,459  $ 297,244  $ 424,327  $ 320,596  $ 108,777 
Interest expense 1,863  8,131  6,246  3,112  17,354  6,535  13,402 
Income tax provision (benefit)
20,215  61,503  (19,983) 1,559  74,732  56,969  5,843 
Depreciation & Amortization 9,097  9,479  9,830  10,287  11,776  12,725  15,207 
Stock-based compensation 57,379  43,061  56,107  74,960  64,014  82,122  84,704 
Loss on extinguishment of convertible notes
—  —  —  —  —  —  30,251 
Adjusted EBITDA
$ 245,549  $ 418,142  $ 454,659  $ 387,162  $ 592,203  $ 478,947  $ 258,184 
Adjusted EBITDA % of net sales
11.6% 11.4% 11.8% 7.2% 10.0% 8.4% 5.6%

Reconciliation of GAAP to Non-GAAP Gross Margin:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP Gross Profit
$ 353,691  $ 564,322  $ 597,368  $ 546,029  $ 775,580  $ 670,022  $ 440,218 
Stock-based compensation 5,904  3,555  3,221  3,185  3,959  6,694  7,060 
Non-GAAP Gross Profit
$ 359,595  $ 567,877  $ 600,589  $ 549,214  $ 779,539  $ 676,716  $ 447,278 
GAAP gross margin (%)
16.7  % 15.4  % 15.5  % 10.2  % 13.1  % 11.8  % 9.6  %
Stock-based compensation (%)
0.3  % 0.1  % 0.1  % 0.1  % —  % * 0.1  % 0.1  %
Non-GAAP gross margin (%)
17.0  % 15.5  % 15.6  % 10.3  % 13.1  % 11.9  % 9.7  %
*Represents an amount less than 0.1%.

Reconciliation of GAAP to Non-GAAP Operating Expenses:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP Operating Expenses
$ 181,181  $ 192,858  $ 219,054  $ 257,543  $ 266,381  $ 301,398  $ 293,438 
Adjustments to operating expenses
GAAP R&D operating expenses
111,027  108,824  116,226  127,471  132,243  158,229  162,857 
Stock-based compensation
35,710  25,439  24,856  28,890  36,527  50,809  54,254 
Non-GAAP R&D operating expenses
75,317  83,385  91,370  98,581  95,716  107,420  108,603 
GAAP S&M operating expenses
37,230  46,854  49,691  55,963  68,854  79,568  59,978 
Stock-based compensation
5,665  4,340  4,993  6,197  7,763  9,559  9,923 
Non-GAAP S&M operating expenses
31,565  42,514  44,698  49,766  61,091  70,009  50,055 
GAAP G&A operating expenses
32,924  37,180  53,137  74,109  65,284  63,601  70,603 
Stock-based compensation 10,100  9,727  23,037  36,688  15,765  15,060  13,467 
Non-GAAP G&A operating expenses
22,824  27,453  30,100  37,421  49,519  48,541  57,136 
Non-GAAP Operating Expenses
$ 129,706  $ 153,352  $ 166,168  $ 185,768  $ 206,326  $ 225,970  $ 215,794 



SUPER MICRO COMPUTER, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share amounts)
 (unaudited)


Reconciliation of GAAP to Non-GAAP Net Income:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP net income
$ 156,995  $ 295,968  $ 402,459  $ 297,244  $ 424,327  $ 320,596  $ 108,777 
Adjustments related to stock-based compensation:
Cost of sales
5,904  3,555  3,221  3,185  3,959  6,694  7,060 
Operating expenses 51,475  39,506  52,886  71,775  60,055  75,428  77,644 
Total adjustments to GAAP income from operations
57,379  43,061  56,107  74,960  64,014  82,122  84,704 
Adjustments related to loss on extinguishment of convertible notes:
Other expense
—  —  —  —  —  —  30,251 
Total adjustments to GAAP Other expense
—  —  —  —  —  —  30,251 
Total adjustments to GAAP income before income tax provision
57,379  43,061  56,107  74,960  64,014  82,122  114,955 
Income tax effect of non-GAAP adjustments
(16,049) (9,569) (47,023) (20,169) (15,873) (19,136) (29,706)
Non-GAAP net income
$ 198,325  $ 329,460  $ 411,543  $ 352,035  $ 472,468  $ 383,582  $ 194,026 
GAAP net income - diluted $ 156,995  $ 295,968  $ 402,844  $ 298,339  $ 427,076  $ 321,706  $ 108,777 
Convertible note interest charge, net of tax
—  —  385  1,095  2,749  1,110  — 
Non-GAAP net income - diluted
$ 198,325  $ 329,460  $ 411,928  $ 353,130  $ 475,217  $ 384,692  $ 194,026 
Weighted-average shares used in the calculation of net income per common share:
Basic - GAAP
530,928  541,354  564,780  586,883  589,558  592,507  595,041 
Basic - Non-GAAP
530,928  541,354  564,780  586,883  589,558  592,507  595,041 
Diluted - GAAP
571,853  580,777  614,310  642,081  639,148  636,047  621,809 
Stock-based compensation 6,607  8,843  5,220  6,186  8,930  10,624  14,108 
Diluted - Non-GAAP
578,460  589,620  619,530  648,267  648,078  646,671  635,917 



SUPER MICRO COMPUTER, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share amounts)
 (unaudited)


Reconciliation of GAAP to Non-GAAP EPS:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP Net Income per common share - basic
$ 0.30  $ 0.55  $ 0.71  $ 0.51  $ 0.72  $ 0.54  $ 0.18 
Adjustments to GAAP:
Stock-based compensation - basic
0.11 0.08 0.10 0.13 0.11 0.14 0.14
Loss on extinguishment of convertible notes - basic
—  —  —  —  —  —  0.05 
Income tax - basic
(0.04) (0.02) (0.08) (0.04) (0.03) (0.03) (0.04)
Non-GAAP Net Income per common share - basic
$ 0.37  $ 0.61  $ 0.73  $ 0.60  $ 0.80  $ 0.65  $ 0.33 
GAAP net income per common share - dilutive
$ 0.27  $ 0.51  $ 0.66  $ 0.46  $ 0.67  $ 0.51  $ 0.17 
Adjustments to GAAP:
Stock-based compensation - diluted
0.10 0.07 0.09 0.12 0.09 0.12 0.14
Loss on extinguishment of convertible notes - diluted
—  —  —  —  —  —  0.05 
Income tax - diluted
(0.03) (0.02) (0.09) (0.04) (0.03) (0.04) (0.05)
Non-GAAP Net Income per common share – diluted
$ 0.34  $ 0.56  $ 0.66  $ 0.54  $ 0.73  $ 0.59  $ 0.31 


GAAP to Non-GAAP Effective Tax Rate:

Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
GAAP effective tax rate
11.4  % 17.3  % (5.2) % 0.5  % 15.0  % 15.2  % 5.1  %
Total adjustments to GAAP provision to income tax
4.1  % 0.5  % 11.4  % 5.3  % 1.1  % 1.4  % 10.4  %
Non-GAAP effective tax rate
15.5  % 17.8  % 6.2  % 5.8  % 16.1  % 16.6  % 15.5  %