株探米国株
日本語 英語
エドガーで原本を確認する
0001493594false00014935942024-11-072024-11-07

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): November 7, 2024
MACOM Technology Solutions Holdings, Inc.
(Exact name of registrant as specified in its charter)
Delaware 001-35451 27-0306875
(State or other jurisdiction of
incorporation or organization)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
100 Chelmsford Street
Lowell, Massachusetts
01851
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (978) 656-2500
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
Common Stock, par value $0.001 per share MTSI 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 November 7, 2024, MACOM Technology Solutions Holdings, Inc. issued a press release reporting its results of operations for the fiscal fourth quarter and fiscal year ended September 27, 2024. A copy of the press release is furnished as Exhibit 99.1 to this report.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
 
Exhibit
Number
Description
99.1
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)





SIGNATURES
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.
 
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
Dated: November 7, 2024 By: /s/ John F. Kober
John F. Kober
Senior Vice President and Chief Financial Officer


EX-99.1 2 ex99_1earningsreleaseq4fy24.htm EX-99.1 Document

logoa.jpg

MACOM Reports Fiscal Fourth Quarter and Fiscal Year 2024 Financial Results

LOWELL, MA, November 7, 2024 – MACOM Technology Solutions Holdings, Inc. (“MACOM”) (Nasdaq: MTSI), a leading supplier of semiconductor products, today announced its financial results for its fiscal fourth quarter and fiscal year ended September 27, 2024.
Fourth Quarter Fiscal Year 2024 GAAP Results
•Revenue was $200.7 million, an increase of 33.5%, compared to $150.4 million in the previous year fiscal fourth quarter and an increase of 5.4% compared to $190.5 million in the prior fiscal quarter;
•Gross margin was 54.7%, compared to 57.6% in the previous year fiscal fourth quarter and 53.2% in the prior fiscal quarter;
•Income from operations was $27.5 million, or 13.7% of revenue, compared to income from operations of $15.6 million, or 10.4% of revenue, in the previous year fiscal fourth quarter and income from operations of $19.7 million, or 10.4% of revenue, in the prior fiscal quarter; and
•Net income was $29.4 million, or $0.39 per diluted share, compared to net income of $24.5 million, or $0.34 per diluted share, in the previous year fiscal fourth quarter and net income of $19.9 million, or $0.27 per diluted share, in the prior fiscal quarter.

Fourth Quarter Fiscal Year 2024 Adjusted Non-GAAP Results
•Adjusted gross margin was 58.1%, compared to 60.1% in the previous year fiscal fourth quarter and 57.5% in the prior fiscal quarter;
•Adjusted income from operations was $50.7 million, or 25.2% of revenue, compared to adjusted income from operations of $37.2 million, or 24.7% of revenue, in the previous year fiscal fourth quarter and adjusted income from operations of $45.6 million, or 24.0% of revenue, in the prior fiscal quarter; and
•Adjusted net income was $54.2 million, or $0.73 per diluted share, compared to adjusted net income of $40.1 million, or $0.56 per diluted share, in the previous year fiscal fourth quarter and adjusted net income of $48.9 million, or $0.66 per diluted share, in the prior fiscal quarter.
Fiscal Year 2024 GAAP Results
•Revenue was $729.6 million, an increase of 12.5%, compared to $648.4 million in fiscal year 2023;
•Gross margin was 54.0%, compared to 59.5% in fiscal year 2023;
•Income from operations was $73.7 million, compared to $107.4 million in fiscal year 2023; and
•Net income was $76.9 million, or $1.04 per diluted share, compared to a net income of $91.6 million, or $1.28 income per diluted share in fiscal year 2023.
Fiscal Year 2024 Adjusted Non-GAAP Results
•Adjusted gross margin was 57.9%, compared to 61.3% in fiscal year 2023;
•Adjusted income from operations was $175.0 million, or 24.0% of revenue, compared to $189.6 million, or 29.2% of revenue, in fiscal year 2023; and
•Adjusted net income was $188.2 million, or $2.56 per diluted share, compared to adjusted net income of $193.3 million, or $2.70 per diluted share in fiscal year 2023.



Management Commentary
“Our team continues to identify opportunities to expand our customer base and gain share with our leading products and technologies,” said Stephen G. Daly, President and Chief Executive Officer.
Business Outlook
For the fiscal first quarter ending January 3, 2025, MACOM expects revenue to be in the range of $212 million to $218 million. Adjusted gross margin is expected to be between 57% and 59%, and adjusted earnings per diluted share is expected to be between $0.75 and $0.81 utilizing an anticipated non-GAAP income tax rate of 3% and 75.0 million fully diluted shares outstanding.
Conference Call
MACOM will host a conference call on Thursday, November 7, 2024, at 8:30 a.m. Eastern Time to discuss its fiscal fourth quarter and fiscal year 2024 financial results and business outlook. Investors and analysts may visit MACOM's Investor Relations website at https://ir.macom.com/events-webcasts to register for a user-specific access code for the live call or to access the live webcast. A replay of the call will be available within 24 hours and remain accessible by all interested parties for approximately 90 days.
About MACOM
MACOM designs and manufactures high-performance semiconductor products for the Industrial and Defense, Data Center and Telecommunications industries. MACOM services over 6,000 customers annually with a broad product portfolio that incorporates RF, Microwave, Analog and Mixed Signal and Optical semiconductor technologies. MACOM has achieved certification to the IATF16949 automotive standard, the AS9100D aerospace standard, the ISO9001 international quality standard and the ISO14001 environmental management standard. MACOM operates facilities across the United States, Europe, Asia and is headquartered in Lowell, Massachusetts.
Special Note Regarding Forward-Looking Statements
This press release and the associated earnings call contains forward-looking statements. These forward-looking statements include, among others, statements about MACOM’s strategic plans, priorities and long-term growth drivers, our ability to execute our long-term strategy, strengthen our position and drive market share gains and growth, our ability to develop new products, achieve market acceptance of those products and better address certain markets, expand our capabilities and extend our product offerings, including through the acquisitions of ENGIN-IC, Inc., Linearizer Communications Group and the radio frequency (RF) business of Wolfspeed, Inc. and through the establishment of our European Semiconductor Center, and the teams’ capabilities and technologies and expansion thereof and any potential financial benefits derived by and financial impact to MACOM therefrom, strength and competitiveness of new product introductions and technology portfolio expansion, including the anticipated rate of new product introductions, anticipated demand for our products, MACOM’s profitability, revenue targets, prospects and growth opportunities in our three primary markets, the potential impact to our business of an economic downturn or recession, anticipated financial and business performance improvements, the estimated financial results for our 2025 fiscal first quarter and the stated business outlook and future results of operations.
These forward-looking statements reflect MACOM’s current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause those events or our actual activities or results to differ materially from those indicated by the forward-looking statements, including our ability to develop new products and achieve market acceptance of those products; component shortages or other disruptions in our supply chain, including as a result of geopolitical unrest or otherwise; inflationary pressures; any failure to accurately anticipate demand for our products and effectively manage our inventory; our dependence on a limited number of customers; risks related to any weakening of economic conditions; our ability to compete effectively; and those other factors described in “Risk Factors” in MACOM’s filings with the Securities and Exchange Commission (“SEC”), including its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and other filings with the SEC. These forward-looking statements speak only as of the date of this press release, and MACOM undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.



Discussion Regarding the Use of Historical and Forward-Looking Non-GAAP Financial Measures
In addition to United States Generally Accepted Accounting Principles (“GAAP”) reporting, MACOM provides investors with financial measures that have not been calculated in accordance with GAAP, such as: non-GAAP gross profit and gross margin, non-GAAP operating expenses, non-GAAP income from operations and operating margin, non-GAAP EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP income tax rate and non-GAAP interest income. In this release or elsewhere, we may alternatively refer to such non-GAAP measures as “adjusted” measures. This non-GAAP information excludes the effect, where applicable, of intangible amortization expense, share-based compensation expense, non-cash interest, net, acquisition and integration related costs, debt extinguishment costs and the tax effect of each non-GAAP adjustment.
Management believes these excluded items are not reflective of our underlying performance and uses these non-GAAP financial measures to: evaluate our ongoing operating performance and compare it against prior periods, make operating decisions, forecast future periods, evaluate potential acquisitions, compare our operating performance against peer companies and assess certain compensation programs. We believe this non-GAAP financial information provides additional insight into our ongoing performance and have therefore chosen to provide this information to investors to help them evaluate the results of our ongoing operations and enable more meaningful period-to-period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.
A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release. We have not provided a reconciliation with respect to any forward-looking non-GAAP financial data presented because we do not have and cannot reliably estimate certain key inputs required to calculate the most comparable GAAP financial data, such as future acquisition costs, the possibility and impact of any litigation costs, changes in our GAAP effective tax rate and impairment charges. We believe these unknown inputs are likely to have a significant impact on any estimate of the comparable GAAP financial data.
Investors are cautioned against placing undue reliance on non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures may have limited value for purposes of drawing comparisons between companies because different companies may calculate similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.
Additional information and management’s assessment regarding why certain items are excluded from our non-GAAP measures are summarized below:
Amortization Expense – is related to acquired intangible assets which are based upon valuation methodologies and are generally amortized over the expected life of the intangible asset at the time of acquisition, which may result in amortization amounts that vary over time. This non-cash expense is not considered by management in making operating decisions.
Share-Based Compensation Expense – includes share-based compensation expense for awards that are equity and liability classified on our balance sheet and the related employer tax expense at vesting. Share-based compensation expense is partially outside of our control due to factors such as stock price volatility and interest rates, which may be unrelated to our operating performance during the period in which the expense is incurred. It is an expense based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies. Share-based compensation expense amounts are not considered by management in making operating decisions.
Non-cash Interest, Net – includes amounts associated with the amortization of certain fees associated with the establishment or amendment of our term loans and convertible notes that are being amortized over the life of the agreements. We believe these amounts are non-cash in nature, are not correlated to future business operations and do not reflect our ongoing operations.



Acquisition and Integration Related Costs – includes items such as professional fees, employee severance and other costs incurred in connection with acquisitions and integration specific activities which are not expected to have a continuing contribution to operations and the amortization of the fair market step-up value of acquired inventory and fixed assets. We believe the exclusion of these items is useful in providing management a basis to evaluate ongoing operating activities and strategic decision making.
Debt Extinguishment Costs – includes the write-off of unamortized deferred financing costs and professional fees associated with the paydown of our term loans. We believe these non-cash amounts are not correlated to future business operations and do no reflect our ongoing operations.
Tax Effect of Non-GAAP Adjustments – includes adjustments to arrive at an estimate of our non-GAAP income tax rate associated with our non-GAAP income over a period of time. We determine our non-GAAP income tax rate using applicable rates in taxing jurisdictions and assessing certain factors including our historical and forecast earnings by jurisdiction, discrete items, cash taxes paid in relation to our non-GAAP net income before income taxes and our ability to realize tax assets. We generally assess this non-GAAP income tax rate quarterly and have utilized 3% for fiscal year 2024 and for fiscal year 2023. Our historical effective income tax rate under GAAP has varied significantly from our non-GAAP income tax rate due primarily to income taxed in foreign jurisdictions at generally lower tax rates, research and development tax credits and acquisition expenses. We believe it is beneficial for management to review our non-GAAP income tax rate on a consistent basis over periods of time. Items such as those noted above may have a significant impact on our GAAP income tax expense and associated effective tax rate over time.
Adjusted EBITDA – is a calculation that adds depreciation expense to our adjusted income from operations. Management reviews and utilizes this measure for operational analysis purposes. We believe competitors and others in the financial industry also utilize this measure for analysis purposes.



* * *
Company Contact:
MACOM Technology Solutions Holdings, Inc.
Stephen Ferranti
Vice President, Corporate Development and Investor Relations
P: 978-656-2977
E: stephen.ferranti@macom.com



MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share data)
 Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
Revenue $ 200,710  $ 190,486  $ 150,375  $ 729,578  $ 648,407 
Cost of revenue 90,868  89,077  63,749  335,805  262,610 
Gross profit 109,842  101,409  86,626  393,773  385,797 
Operating expenses:
Research and development 49,592  47,531  37,508  182,158  148,545 
Selling, general and administrative 32,716  34,162  33,511  137,949  129,852 
 Total operating expenses 82,308  81,693  71,019  320,107  278,397 
Income from operations 27,534  19,716  15,607  73,666  107,400 
Other income (expense):
 Interest income 6,244  5,820  6,056  22,986  20,807 
 Interest expense (1,274) (1,288) (2,213) (5,136) (12,384)
 Other income (expense), net 10  —  (458) 10  (665)
 Total other income 4,980  4,532  3,385  17,860  7,758 
Income before income taxes 32,514  24,248  18,992  91,526  115,158 
Income tax (benefit) expense 3,100  4,309  (5,458) 14,667  23,581 
Net income $ 29,414  $ 19,939  $ 24,450  $ 76,859  $ 91,577 
Net income per share:
Income per share - Basic $ 0.41  $ 0.28  $ 0.34  $ 1.07  $ 1.29 
Income per share - Diluted $ 0.39  $ 0.27  $ 0.34  $ 1.04  $ 1.28 
Weighted average common shares:
Shares - Basic 72,192  72,143  70,988  71,959  70,801 
Shares - Diluted 74,524  74,217  71,828  73,575  71,503 




MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited and in thousands)
September 27, 2024 September 29, 2023
 ASSETS
 Current assets:
 Cash and cash equivalents $ 146,806  $ 173,952 
 Short-term investments 435,082  340,574 
 Accounts receivable, net 105,700  91,253 
 Inventories 194,490  136,300 
 Prepaid and other current assets 21,000  19,114 
 Total current assets 903,078  761,193 
 Property and equipment, net 176,017  149,496 
 Goodwill and intangible assets, net 408,289  390,392 
 Deferred income taxes 212,495  218,107 
 Other long-term assets 55,761  34,056 
Total assets $ 1,755,640  $ 1,553,244 
 LIABILITIES AND STOCKHOLDERS’ EQUITY
 Current liabilities:
Accounts payable 43,202  24,966 
Accrued liabilities 64,336  57,397 
Current portion of finance lease obligations 646  1,162 
 Total current liabilities 108,184  83,525 
 Finance lease obligations, less current portion 31,130  31,776 
 Financing obligation 9,006  9,307 
 Long-term debt obligations 448,281  447,134 
 Other long-term liabilities 32,696  33,902 
 Total liabilities 629,297  605,644 
Stockholders’ equity
1,126,343  947,600 
Total liabilities and stockholders’ equity
$ 1,755,640  $ 1,553,244 






MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Twelve Months Ended
September 27, 2024 September 29, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 76,859  $ 91,577 
Depreciation and intangible asset amortization 67,249  52,153 
Share-based compensation 45,644  38,103 
Deferred income taxes 4,947  19,798 
Other adjustments, net (1,029) (6,948)
Accounts receivable (16,805) 12,253 
Inventories (30,225) (10,570)
Accrued and other liabilities (7,325) (21,315)
Change in other operating assets and liabilities 23,325  (8,134)
Net cash provided by operating activities 162,640  166,917 
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of business, net (72,615) (87,692)
Sales, purchases and maturities of investments (81,752) 140,727 
Purchases of property and equipment (22,440) (24,699)
Other investing (4,326) — 
Proceeds from sale of assets —  8,005 
Net cash (used in) provided by investing activities (181,133) 36,341 
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments of long-term debt —  (120,766)
Payments on finance leases and other (1,431) (1,209)
Proceeds from stock option exercises and employee stock purchases 6,586  5,574 
Common stock withheld for taxes on employee equity awards (14,219) (32,619)
Net cash used in financing activities (9,064) (149,020)
Foreign currency effect on cash 411  (238)
NET CHANGE IN CASH AND CASH EQUIVALENTS (27,146) 54,000 
CASH AND CASH EQUIVALENTS — Beginning of period 173,952  119,952 
CASH AND CASH EQUIVALENTS — End of period $ 146,806 

$ 173,952 
Supplemental disclosure of non-cash activities
Issuance of common stock in connection with the acquisition of the RF business of Wolfspeed, Inc.
$ 57,733  $ — 




MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP RESULTS
(unaudited and in thousands, except per share data)
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Gross profit - GAAP $ 109,842  54.7  $ 101,409  53.2  $ 86,626  57.6  $ 393,773  54.0  $ 385,797  59.5 
Amortization expense 4,305  2.1  4,344  2.3  1,341  0.9  14,790  2.0  4,369  0.7 
Share-based compensation expense 1,703  0.8  1,681  0.9  1,389  0.9  6,754  0.9  5,304  0.8 
Acquisition and integration related costs 744  0.4  2,059  1.1  981  0.7  7,319  1.0  1,962  0.3 
Adjusted gross profit (Non-GAAP) $ 116,594  58.1  $ 109,493  57.5  $ 90,337  60.1  $ 422,636  57.9  $ 397,432  61.3 
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Operating expenses - GAAP $ 82,308  41.0  $ 81,693  42.9  $ 71,019  47.2  $ 320,107  43.9  $ 278,397  42.9 
Amortization expense (4,351) (2.2) (4,332) (2.3) (6,092) (4.1) (17,602) (2.4) (23,735) (3.7)
Share-based compensation expense (10,800) (5.4) (13,010) (6.8) (9,180) (6.1) (43,437) (6.0) (38,285) (5.9)
Acquisition and integration related costs (1,221) (0.6) (493) (0.3) (2,462) (1.6) (11,465) (1.6) (8,379) (1.3)
Debt extinguishment costs —  —  —  —  (143) (0.1) —  —  (143) — 
Adjusted operating expenses (Non-GAAP) $ 65,936  32.9  $ 63,858  33.5  $ 53,142  35.3  $ 247,603  33.9  $ 207,855  32.1 
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Income from operations - GAAP $ 27,534  13.7  $ 19,716  10.4  $ 15,607  10.4  $ 73,666  10.1  $ 107,400  16.6 
Amortization expense 8,656  4.3  8,676  4.6  7,433  4.9  32,392  4.4  28,104  4.3 
Share-based compensation expense 12,503  6.2  14,691  7.7  10,569  7.0  50,191  6.9  43,589  6.7 
Acquisition and integration related costs 1,965  1.0  2,552  1.3  3,443  2.3  18,784  2.6  10,341  1.6 
Debt extinguishment costs —  —  —  —  143  0.1  —  —  143  — 
Adjusted income from operations (Non-GAAP) $ 50,658  25.2  $ 45,635  24.0  $ 37,195  24.7  $ 175,033  24.0  $ 189,577  29.2 
Depreciation expense 7,257  3.6  7,333  3.8  6,218  4.1  28,097  3.9  23,846  3.7 
Adjusted EBITDA (Non-GAAP) $ 57,915  28.9  $ 52,968  27.8  $ 43,413  28.9  $ 203,130  27.8  $ 213,423  32.9 
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Net income - GAAP $ 29,414  14.7  $ 19,939  10.5  $ 24,450  16.3  $ 76,859  10.5  $ 91,577  14.1 
Amortization expense 8,656  4.3  8,676  4.6  7,433  4.9  32,392  4.4  28,104  4.3 
Share-based compensation expense 12,502  6.2  14,691  7.7  10,569  7.0  50,191  6.9  43,589  6.7 
Non-cash interest, net 286  0.1  287  0.2  328  0.2  1,146  0.2  1,563  0.2 
Acquisition and integration related costs 1,965  1.0  2,552  1.3  3,443  2.3  18,784  2.6  10,341  1.6 
Debt extinguishment costs —  —  —  —  560  0.4  —  —  560  0.1 
Tax effect of non-GAAP adjustments 1,422  0.7  2,795  1.5  (6,698) (4.5) 8,845  1.2  17,601  2.7 
Adjusted net income (Non-GAAP) $ 54,245  27.0  $ 48,940  25.7  $ 40,085  26.7  $ 188,217  25.8  $ 193,335  29.8 
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
Net income Income per diluted share Net income Income per diluted share Net income Income per diluted share Net income Income per diluted share Net income Income per diluted share
Net income - GAAP diluted $ 29,414  $ 0.39  $ 19,939  $ 0.27  $ 24,450  $ 0.34  $ 76,859  $ 1.04  $ 91,577  $ 1.28 
Adjusted net income (Non-GAAP) $ 54,245  $ 0.73  $ 48,940  $ 0.66  $ 40,085  $ 0.56  $ 188,217  $ 2.56  $ 193,335  $ 2.70 
Three Months Ended Twelve Months Ended
September 27, 2024 June 28, 2024 September 29, 2023 September 27, 2024 September 29, 2023
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Interest income - GAAP $ 6,244  3.1  $ 5,820  3.1  $ 6,056  4.0  $ 22,986  3.2  $ 20,807  3.2 
Interest expense - GAAP (1,274) (0.6) (1,288) (0.7) (2,213) (1.4) (5,136) (0.7) (12,384) (1.9)
Non-cash interest expense 286  0.1  287  0.2  328  0.2  1,146  0.2  1,563  0.2 
Adjusted interest income (Non-GAAP) $ 5,256  2.6  $ 4,819  2.5  $ 4,171  2.8  $ 18,996  2.6  $ 9,986  1.5