株探米国株
日本語 英語
エドガーで原本を確認する
0001493594false00014935942025-11-062025-11-06

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): November 6, 2025
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 6, 2025, MACOM Technology Solutions Holdings, Inc. issued a press release reporting its results of operations for the fiscal fourth quarter and fiscal year ended October 3, 2025. 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 6, 2025 By: /s/ John F. Kober
John F. Kober
Senior Vice President and Chief Financial Officer


EX-99.1 2 ex99_1earningsreleaseq4fy25.htm EX-99.1 Document

logo.jpg

MACOM Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results

LOWELL, MA, November 6, 2025 – 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 October 3, 2025.
Fourth Quarter Fiscal Year 2025 GAAP Results
•Revenue was $261.2 million, an increase of 30.1%, compared to $200.7 million in the previous year fiscal fourth quarter and an increase of 3.6% compared to $252.1 million in the prior fiscal quarter;
•Gross margin was 54.5%, compared to 54.7% in the previous year fiscal fourth quarter and 55.3% in the prior fiscal quarter;
•Income from operations was $39.6 million, or 15.2% of revenue, compared to income from operations of $27.5 million, or 13.7% of revenue, in the previous year fiscal fourth quarter and income from operations of $37.7 million, or 14.9% of revenue, in the prior fiscal quarter; and
•Net income was $45.1 million, or $0.59 per diluted share, compared to net income of $29.4 million, or $0.39 per diluted share, in the previous year fiscal fourth quarter and net income of $36.5 million, or $0.48 per diluted share, in the prior fiscal quarter. The fiscal fourth quarter of 2025 included a $10.1 million gain on acquired assets associated with the transfer of a fabrication facility.

Fourth Quarter Fiscal Year 2025 Adjusted Non-GAAP Results
•Adjusted gross margin was 57.1%, compared to 58.1% in the previous year fiscal fourth quarter and 57.6% in the prior fiscal quarter;
•Adjusted income from operations was $67.0 million, or 25.6% of revenue, compared to adjusted income from operations of $50.7 million, or 25.2% of revenue, in the previous year fiscal fourth quarter and adjusted income from operations of $63.5 million, or 25.2% of revenue, in the prior fiscal quarter; and
•Adjusted net income was $71.4 million, or $0.94 per diluted share, compared to adjusted net income of $54.2 million, or $0.73 per diluted share, in the previous year fiscal fourth quarter and adjusted net income of $68.2 million, or $0.90 per diluted share, in the prior fiscal quarter.
Fiscal Year 2025 GAAP Results
•Revenue was $967.3 million, an increase of 32.6%, compared to $729.6 million in fiscal year 2024;
•Gross margin was 54.7%, compared to 54.0% in fiscal year 2024;
•Income from operations was $129.7 million, compared to $73.7 million in fiscal year 2024; and
•Net loss was $54.2 million, or $0.73 loss per diluted share, which includes a one-time, primarily non-cash, charge of $193.1 million loss on extinguishment of debt related to the refinancing of a portion of the Company’s convertible senior notes due 2026, compared to a net income of $76.9 million, or $1.04 income per diluted share in fiscal year 2024.
Fiscal Year 2025 Adjusted Non-GAAP Results
•Adjusted gross margin was 57.4%, compared to 57.9% in fiscal year 2024;
•Adjusted income from operations was $245.7 million, or 25.4% of revenue, compared to $175.0 million, or 24.0% of revenue, in fiscal year 2024; and
•Adjusted net income was $263.4 million, or $3.47 per diluted share, compared to adjusted net income of $188.2 million, or $2.56 per diluted share in fiscal year 2024.



Management Commentary
“We built upon our strong foundation in fiscal year 2025, and we look forward to starting fiscal 2026,” said Stephen G. Daly, President and Chief Executive Officer, MACOM.
Business Outlook
For the fiscal first quarter ending January 2, 2026, MACOM expects revenue to be in the range of $265 million to $273 million. Adjusted gross margin is expected to be between 56.5% and 58.5%, and adjusted earnings per diluted share is expected to be between $0.98 and $1.02 utilizing an anticipated non-GAAP income tax rate of 3% and 76.6 million fully diluted shares outstanding.
Conference Call
MACOM will host a conference call on Thursday, November 6, 2025, at 8:30 a.m. Eastern Time to discuss its fiscal fourth quarter and fiscal year 2025 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., including our ability to effectively integrate and execute at the Research Triangle Park, North Carolina RF business fabrication facility, and through the establishment and growth of our European Semiconductor Center and in connection with the license agreement with HRL Laboratories and potential collaboration and sales opportunities with private and public sector partners resulting therefrom, 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, gross margins improvements, 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, MACOM’s strategic investment and other plans, including negotiation and finalization of a definitive agreement with, and receipt of, funding from the Federal and State governments, the estimated financial results for our 2026 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 global economic conditions, including as a result of the evolving impacts from tariffs, sanctions or other trade tensions (including implementation of new tariffs, export bans or retaliatory trade measures); the impact of government shutdowns and the July 4, 2025 Bill on our business; 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 diluted shares, 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, loss on debt extinguishment, gain on acquired assets 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 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.
Loss on Debt Extinguishment – includes loss on exchange of our convertible notes. This fiscal first quarter 2025 loss is primarily non-cash and we do not believe this amount is reflective of our ongoing operations.
Gain on acquired assets – includes the gain on transfer of assets, primarily inventory, associated with the Research Triangle Park, North Carolina RF business fabrication facility that we assumed in the fiscal fourth quarter of 2025 related to the RF business acquisition completed in fiscal year 2024. We believe this gain is not correlated to future business operations and does not 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 years 2025 and 2024. 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.
Incremental Shares – is the number of potential shares of common stock issuable upon the exercise of stock options, restricted stock, restricted stock units and conversion of convertible debt which were not included in the calculation of our GAAP diluted shares. We believe competitors and others in the financial industry utilize this non-GAAP 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
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
Revenue $ 261,170  $ 252,079  $ 200,710  $ 967,258  $ 729,578 
Cost of revenue 118,869  112,643  90,868  438,256  335,805 
Gross profit 142,301  139,436  109,842  529,002  393,773 
Operating expenses:
Research and development 62,880  63,380  49,592  244,466  182,158 
Selling, general and administrative 39,826  38,396  32,716  154,884  137,949 
 Total operating expenses 102,706  101,776  82,308  399,350  320,107 
Income from operations 39,595  37,660  27,534  129,652  73,666 
Other income (expense):
 Interest income 8,016  7,598  6,244  29,853  22,986 
 Interest expense (1,793) (1,178) (1,274) (5,516) (5,136)
Loss on extinguishment of debt —  —  —  (193,098) — 
 Gain on acquired assets and other income, net 10,084  —  10  10,084  10 
 Total other income (expense) 16,307  6,420  4,980  (158,677) 17,860 
Income (loss) before income taxes 55,902  44,080  32,514  (29,025) 91,526 
Income tax expense 10,782  7,546  3,100  25,185  14,667 
Net income (loss) $ 45,120  $ 36,534  $ 29,414  $ (54,210) $ 76,859 
Net income (loss) per share:
Income (loss) per share - Basic $ 0.61  $ 0.49  $ 0.41  $ (0.73) $ 1.07 
Income (loss) per share - Diluted $ 0.59  $ 0.48  $ 0.39  $ (0.73) $ 1.04 
Weighted average common shares:
Shares - Basic 74,473  74,427  72,192  73,986  71,959 
Shares - Diluted 76,252  75,864  74,524  73,986  73,575 




MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited and in thousands)
October 3, 2025 September 27, 2024
 ASSETS
 Current assets:
 Cash and cash equivalents $ 112,142  $ 146,806 
 Short-term investments 673,833  435,082 
 Accounts receivable, net 148,646  105,700 
 Inventories 237,844  194,490 
 Prepaid and other current assets 32,623  21,000 
 Total current assets 1,205,088  903,078 
 Property and equipment, net 230,291  176,017 
 Goodwill and intangible assets, net 414,885  408,289 
 Deferred income taxes 207,999  212,495 
 Other long-term assets 45,097  55,761 
Total assets $ 2,103,360  $ 1,755,640 
 LIABILITIES AND STOCKHOLDERS’ EQUITY
 Current liabilities:
Short-term debt $ 160,946  $ — 
Accounts payable 67,588  43,202 
Accrued liabilities 96,585  64,982 
 Total current liabilities 325,119  108,184 
 Finance lease obligations, less current portion 30,504  31,130 
 Financing obligation 37,014  9,006 
 Long-term debt obligations 339,630  448,281 
 Other long-term liabilities 43,998  32,696 
 Total liabilities 776,265  629,297 
Stockholders’ equity
1,327,095  1,126,343 
Total liabilities and stockholders’ equity
$ 2,103,360  $ 1,755,640 






MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Twelve Months Ended
October 3, 2025 September 27, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income $ (54,210) $ 76,859 
Depreciation and intangible asset amortization 63,295  67,249 
Share-based compensation 79,362  45,644 
Deferred income taxes 2,637  4,947 
Loss on extinguishment of debt 193,098  — 
Gain on acquired assets (10,084) — 
Other adjustments, net (939) (1,029)
Accounts receivable (41,980) (16,805)
Inventories (26,562) (30,225)
Accounts payable 22,210  18,230 
Change in other operating assets and liabilities 8,541  (2,230)
Net cash provided by operating activities 235,368  162,640 
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of business, net (12,684) (72,615)
Sales, purchases and maturities of investments (232,212) (81,752)
Purchases of property and equipment (42,551) (22,440)
Purchase of property under financing arrangement (28,750) — 
Purchases of software licenses (10,866) (3,188)
Other investing (1,200) (1,138)
Net cash used in investing activities (328,263) (181,133)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from convertible notes 86,629  — 
Proceeds from financing arrangement 28,750  — 
Payments for fee on convertible note exchange and debt issuance costs (23,166) — 
Payments on finance leases and other (1,268) (1,431)
Proceeds from stock option exercises and employee stock purchases 10,289  6,586 
Common stock withheld for taxes on employee equity awards (43,135) (14,219)
Net cash provided by (used in) financing activities 58,099  (9,064)
Foreign currency effect on cash 132  411 
NET CHANGE IN CASH AND CASH EQUIVALENTS (34,664) (27,146)
CASH AND CASH EQUIVALENTS — Beginning of period 146,806  173,952 
CASH AND CASH EQUIVALENTS — End of period $ 112,142 

$ 146,806 
Supplemental disclosure of certain non-cash activities
Issuance of common stock for convertible debt exchange $ 205,915  $ — 
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
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Gross profit - GAAP $ 142,301  54.5  $ 139,436  55.3  $ 109,842  54.7  $ 529,002  54.7  $ 393,773  54.0 
Amortization expense 4,309  1.6  3,349  1.3  4,305  2.1  14,333  1.5  14,790  2.0 
Share-based compensation expense 2,198  0.8  2,058  0.8  1,703  0.8  9,519  1.0  6,754  0.9 
Acquisition and integration related costs 330  0.1  355  0.1  744  0.4  2,435  0.3  7,319  1.0 
Adjusted gross profit (Non-GAAP) $ 149,138  57.1  $ 145,198  57.6  $ 116,594  58.1  $ 555,289  57.4  $ 422,636  57.9 
Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Operating expenses - GAAP $ 102,706  39.3  $ 101,776  40.4  $ 82,308  41.0  $ 399,350  41.3  $ 320,107  43.9 
Amortization expense (1,620) (0.6) (1,618) (0.6) (4,351) (2.2) (8,032) (0.8) (17,602) (2.4)
Share-based compensation expense (15,890) (6.1) (17,510) (6.9) (10,800) (5.4) (76,620) (7.9) (43,437) (6.0)
Acquisition and integration related costs (3,048) (1.2) (966) (0.4) (1,221) (0.6) (5,141) (0.5) (11,465) (1.6)
Adjusted operating expenses (Non-GAAP) $ 82,148  31.5  $ 81,682  32.4  $ 65,936  32.9  $ 309,557  32.0  $ 247,603  33.9 
Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Income from operations - GAAP $ 39,595  15.2  $ 37,660  14.9  $ 27,534  13.7  $ 129,652  13.4  $ 73,666  10.1 
Amortization expense 5,929  2.3  4,967  2.0  8,656  4.3  22,365  2.3  32,392  4.4 
Share-based compensation expense 18,088  6.9  19,568  7.8  12,503  6.2  86,139  8.9  50,191  6.9 
Acquisition and integration related costs 3,378  1.3  1,321  0.5  1,965  1.0  7,576  0.8  18,784  2.6 
Adjusted income from operations (Non-GAAP) $ 66,990  25.6  $ 63,516  25.2  $ 50,658  25.2  $ 245,732  25.4  $ 175,033  24.0 
Depreciation expense 8,716  3.3  6,856  2.7  7,257  3.6  29,115  3.0  28,097  3.9 
Adjusted EBITDA (Non-GAAP) $ 75,706  29.0  $ 70,372  27.9  $ 57,915  28.9  $ 274,847  28.4  $ 203,130  27.8 
Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Net income (loss) - GAAP $ 45,120  17.3  $ 36,534  14.5  $ 29,414  14.7  $ (54,210) (5.6) $ 76,859  10.5 
Amortization expense 5,929  2.3  4,967  2.0  8,656  4.3  22,365  2.3  32,392  4.4 
Share-based compensation expense 18,088  6.9  19,568  7.8  12,502  6.2  86,139  8.9  50,191  6.9 
Non-cash interest, net 381  0.1  381  0.2  286  0.1  1,449  0.1  1,146  0.2 
Acquisition and integration related costs 3,378  1.3  1,321  0.5  1,965  1.0  7,576  0.8  18,784  2.6 
Loss on debt extinguishment —  —  —  —  —  —  193,098  20.0  —  — 
Gain on acquired assets (10,084) (3.9) —  —  —  —  (10,084) (1.0) —  — 
Tax effect of non-GAAP adjustments 8,574  3.3  5,436  2.2  1,422  0.7  17,039  1.8  8,845  1.2 
Adjusted net income (Non-GAAP) $ 71,386  27.3  $ 68,207  27.1  $ 54,245  27.0  $ 263,372  27.2  $ 188,217  25.8 
Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
Net income Income per diluted share Net income Income per diluted share Net income Income per diluted share Net income (loss) Income (loss) per diluted share Net income Income per diluted share
Net income (loss) - GAAP diluted $ 45,120  $ 0.59  $ 36,534  $ 0.48  $ 29,414  $ 0.39  $ (54,210) $ (0.73) $ 76,859  $ 1.04 
Adjusted net income (Non-GAAP) $ 71,386  $ 0.94  $ 68,207  $ 0.90  $ 54,245  $ 0.73  $ 263,372  $ 3.47  $ 188,217  $ 2.56 
Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
Shares Shares Shares Shares Shares
Diluted shares - GAAP 76,252  75,864  74,524  73,986  73,575 
Incremental shares —  —  —  1,873  — 
Adjusted diluted shares (Non-GAAP) 76,252  75,864  74,524  75,859  73,575 



Three Months Ended Twelve Months Ended
October 3, 2025 July 4, 2025 September 27, 2024 October 3, 2025 September 27, 2024
 Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue  Amount  % Revenue
Interest income - GAAP $ 8,016  3.1  $ 7,598  3.0  $ 6,244  3.1  $ 29,853  3.1  $ 22,986  3.2 
Interest expense - GAAP (1,793) (0.7) (1,178) (0.5) (1,274) (0.6) (5,516) (0.6) (5,136) (0.7)
Non-cash interest expense 381  0.1  381  0.2  286  0.1  1,449  0.1  1,146  0.2 
Adjusted interest income (Non-GAAP) $ 6,604  2.5  $ 6,801  2.7  $ 5,256  2.6  $ 25,786  2.7  $ 18,996  2.6