Cayman Islands | 98-1013909 | ||||
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
c/o Walkers Corporate Limited | |||||
190 Elgin Avenue | |||||
George Town, Grand Cayman | |||||
Cayman Islands | KY1-9008 | ||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Ordinary shares, $0.03 par value per share | PENG | Nasdaq Global Select Market |
Exhibit No. |
Description | ||||
99.1 | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Date: January 8, 2025 |
Penguin Solutions, Inc. | |||||||
By: | /s/ Nate Olmstead | |||||||
Nate Olmstead | ||||||||
Senior Vice President and Chief Financial Officer | ||||||||
(Principal Financial and Accounting Officer) |
GAAP (1) |
Non-GAAP (2) |
||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | Q1 FY25 | Q4 FY24 | Q1 FY24 | Q1 FY25 | Q4 FY24 | Q1 FY24 | |||||||||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||||||||||||||
Advanced Computing | $ | 177,426 | $ | 149,355 | $ | 118,824 | $ | 177,426 | $ | 149,355 | $ | 118,824 | |||||||||||||||||||||||
Integrated Memory | 96,706 | 95,832 | 85,668 | 96,706 | 95,832 | 85,668 | |||||||||||||||||||||||||||||
Optimized LED | 66,970 | 65,961 | 69,755 | 66,970 | 65,961 | 69,755 | |||||||||||||||||||||||||||||
Total net sales | $ | 341,102 | $ | 311,148 | $ | 274,247 | $ | 341,102 | $ | 311,148 | $ | 274,247 | |||||||||||||||||||||||
Gross profit | $ | 97,812 | $ | 87,086 | $ | 82,850 | $ | 105,122 | $ | 96,007 | $ | 91,277 | |||||||||||||||||||||||
Operating income | 17,356 | 8,791 | 1,305 | 40,918 | 33,739 | 26,679 | |||||||||||||||||||||||||||||
Net income (loss) attributable to Penguin Solutions | 5,217 | (24,547) | (11,773) | 26,518 | 20,007 | 12,538 | |||||||||||||||||||||||||||||
Diluted earnings (loss) per share | $ | 0.10 | $ | (0.46) | $ | (0.23) | $ | 0.49 | $ | 0.37 | $ | 0.24 |
GAAP
Outlook
|
Adjustments |
Non-GAAP
Outlook
|
||||||||||||
Net sales | 15% YoY Growth +/- 5% | — | 15% YoY Growth +/- 5% | |||||||||||
Gross margin | 30% +/- 1% | 2% | (A) | 32% +/- 1% | ||||||||||
Operating expenses | $335 million +/- $15 million | ($60) million | (B)(C) | $275 million +/- $15 million | ||||||||||
Diluted earnings per share | $0.10 +/- $0.20 | $1.40 | (A)(B)(C)(D) | $1.50 +/- $0.20 | ||||||||||
Diluted shares | 56.3 million | — | 56.3 million |
Non-GAAP adjustments (in millions) | |||||
(A) Share-based compensation and amortization of acquisition-related intangibles included in cost of sales | $ | 31 | |||
(B) Share-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A | 48 | ||||
(C) Other adjustments | 12 | ||||
(D) Estimated income tax effects | (12) | ||||
$ | 79 |
Three Months Ended | |||||||||||||||||
November 29, 2024 |
August 30, 2024 |
December 1, 2023 |
|||||||||||||||
Net sales: | |||||||||||||||||
Advanced Computing | $ | 177,426 | $ | 149,355 | $ | 118,824 | |||||||||||
Integrated Memory | 96,706 | 95,832 | 85,668 | ||||||||||||||
Optimized LED | 66,970 | 65,961 | 69,755 | ||||||||||||||
Total net sales | 341,102 | 311,148 | 274,247 | ||||||||||||||
Cost of sales | 243,290 | 224,062 | 191,397 | ||||||||||||||
Gross profit | 97,812 | 87,086 | 82,850 | ||||||||||||||
Operating expenses: | |||||||||||||||||
Research and development | 19,811 | 19,941 | 21,389 | ||||||||||||||
Selling, general and administrative | 60,536 | 58,029 | 57,217 | ||||||||||||||
Other operating (income) expense | 109 | 325 | 2,939 | ||||||||||||||
Total operating expenses | 80,456 | 78,295 | 81,545 | ||||||||||||||
Operating income (loss) | 17,356 | 8,791 | 1,305 | ||||||||||||||
Non-operating (income) expense: | |||||||||||||||||
Interest expense, net | 4,396 | 5,403 | 9,559 | ||||||||||||||
Other non-operating (income) expense | 636 | 20,971 | (576) | ||||||||||||||
Total non-operating (income) expense | 5,032 | 26,374 | 8,983 | ||||||||||||||
Income (loss) before taxes | 12,324 | (17,583) | (7,678) | ||||||||||||||
Income tax provision | 6,360 | 6,209 | 3,534 | ||||||||||||||
Net income (loss) from continuing operations | 5,964 | (23,792) | (11,212) | ||||||||||||||
Net loss from discontinued operations | — | — | (8,148) | ||||||||||||||
Net income (loss) | 5,964 | (23,792) | (19,360) | ||||||||||||||
Net income attributable to noncontrolling interest | 747 | 755 | 561 | ||||||||||||||
Net income (loss) attributable to Penguin Solutions | $ | 5,217 | $ | (24,547) | $ | (19,921) | |||||||||||
Basic earnings (loss) per share: | |||||||||||||||||
Continuing operations | $ | 0.10 | $ | (0.46) | $ | (0.23) | |||||||||||
Discontinued operations | — | — | (0.15) | ||||||||||||||
$ | 0.10 | $ | (0.46) | $ | (0.38) | ||||||||||||
Diluted earnings (loss) per share: | |||||||||||||||||
Continuing operations | $ | 0.10 | $ | (0.46) | $ | (0.23) | |||||||||||
Discontinued operations | — | — | (0.15) | ||||||||||||||
$ | 0.10 | $ | (0.46) | $ | (0.38) | ||||||||||||
Shares used in per share calculations: | |||||||||||||||||
Basic | 53,482 | 53,071 | 52,068 | ||||||||||||||
Diluted | 54,312 | 53,071 | 52,068 |
Three Months Ended | |||||||||||||||||
November 29, 2024 |
August 30, 2024 |
December 1, 2023 |
|||||||||||||||
GAAP gross profit | $ | 97,812 | $ | 87,086 | $ | 82,850 | |||||||||||
Share-based compensation expense | 1,643 | 1,847 | 1,815 | ||||||||||||||
Amortization of acquisition-related intangibles | 5,909 | 5,909 | 5,944 | ||||||||||||||
Cost of sales-related restructuring | (42) | 865 | 668 | ||||||||||||||
Other | (200) | 300 | — | ||||||||||||||
Non-GAAP gross profit | $ | 105,122 | $ | 96,007 | $ | 91,277 | |||||||||||
GAAP gross margin | 28.7 | % | 28.0 | % | 30.2 | % | |||||||||||
Effect of adjustments | 2.1 | % | 2.9 | % | 3.1 | % | |||||||||||
Non-GAAP gross margin | 30.8 | % | 30.9 | % | 33.3 | % | |||||||||||
GAAP operating expenses | $ | 80,456 | $ | 78,295 | $ | 81,545 | |||||||||||
Share-based compensation expense | (9,888) | (8,512) | (9,155) | ||||||||||||||
Amortization of acquisition-related intangibles | (3,846) | (3,838) | (4,064) | ||||||||||||||
Diligence, acquisition and integration expense | (833) | (2,094) | (789) | ||||||||||||||
Restructuring charges | (109) | (325) | (2,939) | ||||||||||||||
Other | (1,576) | (1,258) | — | ||||||||||||||
Non-GAAP operating expenses | $ | 64,204 | $ | 62,268 | $ | 64,598 | |||||||||||
GAAP operating income | $ | 17,356 | $ | 8,791 | $ | 1,305 | |||||||||||
Share-based compensation expense | 11,531 | 10,359 | 10,970 | ||||||||||||||
Amortization of acquisition-related intangibles | 9,755 | 9,747 | 10,008 | ||||||||||||||
Cost of sales-related restructuring | (42) | 865 | 668 | ||||||||||||||
Diligence, acquisition and integration expense | 833 | 2,094 | 789 | ||||||||||||||
Restructuring charges | 109 | 325 | 2,939 | ||||||||||||||
Other | 1,376 | 1,558 | — | ||||||||||||||
Non-GAAP operating income | $ | 40,918 | $ | 33,739 | $ | 26,679 |
Three Months Ended | |||||||||||||||||
November 29, 2024 |
August 30, 2024 |
December 1, 2023 |
|||||||||||||||
GAAP net income (loss) attributable to Penguin Solutions | $ | 5,217 | $ | (24,547) | $ | (11,773) | |||||||||||
Share-based compensation expense | 11,531 | 10,359 | 10,970 | ||||||||||||||
Amortization of acquisition-related intangibles | 9,755 | 9,747 | 10,008 | ||||||||||||||
Cost of sales-related restructuring | (42) | 865 | 668 | ||||||||||||||
Diligence, acquisition and integration expense | 833 | 2,094 | 789 | ||||||||||||||
Restructuring charges | 109 | 325 | 2,939 | ||||||||||||||
Amortization of debt issuance costs | 953 | 897 | 1,042 | ||||||||||||||
Loss (gain) on extinguishment or prepayment of debt | — | 21,646 | — | ||||||||||||||
Foreign currency (gains) losses | 1,028 | (1,072) | (546) | ||||||||||||||
Other | 1,376 | 1,558 | — | ||||||||||||||
Income tax effects | (4,242) | (1,865) | (1,559) | ||||||||||||||
Non-GAAP net income attributable to Penguin Solutions | $ | 26,518 | $ | 20,007 | $ | 12,538 | |||||||||||
Weighted-average shares outstanding - Diluted: | |||||||||||||||||
GAAP weighted-average shares outstanding | 54,312 | 53,071 | 52,068 | ||||||||||||||
Adjustment for dilutive securities and capped calls | — | 1,434 | 1,213 | ||||||||||||||
Non-GAAP weighted-average shares outstanding | 54,312 | 54,505 | 53,281 | ||||||||||||||
Diluted earnings (loss) per share from continuing operations: | |||||||||||||||||
GAAP diluted earnings (loss) per share | $ | 0.10 | $ | (0.46) | $ | (0.23) | |||||||||||
Effect of adjustments | 0.39 | 0.83 | 0.47 | ||||||||||||||
Non-GAAP diluted earnings per share | $ | 0.49 | $ | 0.37 | $ | 0.24 | |||||||||||
Net income (loss) attributable to Penguin Solutions | $ | 5,217 | $ | (24,547) | $ | (11,773) | |||||||||||
Interest expense, net | 4,396 | 5,403 | 9,559 | ||||||||||||||
Income tax provision (benefit) | 6,360 | 6,209 | 3,534 | ||||||||||||||
Depreciation expense and amortization of intangible assets | 14,961 | 15,381 | 17,654 | ||||||||||||||
Share-based compensation expense | 11,531 | 10,359 | 10,970 | ||||||||||||||
Cost of sales-related restructuring | (42) | 865 | 668 | ||||||||||||||
Diligence, acquisition and integration expense | 833 | 2,094 | 789 | ||||||||||||||
Restructuring charges | 109 | 325 | 2,939 | ||||||||||||||
Loss on extinguishment of debt | — | 21,646 | — | ||||||||||||||
Other | 1,376 | 1,558 | — | ||||||||||||||
Adjusted EBITDA | $ | 44,741 | $ | 39,293 | $ | 34,340 |
As of | November 29, 2024 |
August 30, 2024 |
|||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 370,295 | $ | 383,147 | |||||||
Short-term investments | 23,430 | 6,337 | |||||||||
Accounts receivable, net | 275,629 | 251,743 | |||||||||
Inventories | 246,952 | 151,213 | |||||||||
Other current assets | 79,273 | 75,264 | |||||||||
Total current assets | 995,579 | 867,704 | |||||||||
Property and equipment, net | 100,239 | 106,548 | |||||||||
Operating lease right-of-use assets | 58,317 | 60,349 | |||||||||
Intangible assets, net | 111,926 | 121,454 | |||||||||
Goodwill | 161,958 | 161,958 | |||||||||
Deferred tax assets | 84,934 | 85,078 | |||||||||
Other noncurrent assets | 70,062 | 71,415 | |||||||||
Total assets | $ | 1,583,015 | $ | 1,474,506 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable and accrued expenses | $ | 284,636 | $ | 219,090 | |||||||
Deferred revenue | 41,326 | 63,954 | |||||||||
Other current liabilities | 100,924 | 44,552 | |||||||||
Total current liabilities | 426,886 | 327,596 | |||||||||
Long-term debt | 658,070 | 657,347 | |||||||||
Noncurrent operating lease liabilities | 58,611 | 60,542 | |||||||||
Other noncurrent liabilities | 30,499 | 29,813 | |||||||||
Total liabilities | 1,174,066 | 1,075,298 | |||||||||
Commitments and contingencies | |||||||||||
Penguin Solutions shareholders’ equity: | |||||||||||
Preferred shares | — | — | |||||||||
Ordinary shares | 1,832 | 1,807 | |||||||||
Additional paid-in capital | 528,201 | 513,335 | |||||||||
Retained earnings | 35,202 | 29,985 | |||||||||
Treasury shares | (164,879) | (153,756) | |||||||||
Accumulated other comprehensive income (loss) | 19 | 10 | |||||||||
Total Penguin Solutions shareholders’ equity | 400,375 | 391,381 | |||||||||
Noncontrolling interest in subsidiary | 8,574 | 7,827 | |||||||||
Total equity | 408,949 | 399,208 | |||||||||
Total liabilities and equity | $ | 1,583,015 | $ | 1,474,506 |
Three Months Ended | |||||||||||||||||
November 29, 2024 |
August 30, 2024 |
December 1, 2023 |
|||||||||||||||
Cash flows from operating activities | |||||||||||||||||
Net income (loss) | $ | 5,964 | $ | (23,792) | $ | (19,360) | |||||||||||
Net loss from discontinued operations | — | — | (8,148) | ||||||||||||||
Net income (loss) from continuing operations | 5,964 | (23,792) | (11,212) | ||||||||||||||
Adjustments to reconcile net income (loss) from continuing operations to cash provided by (used for) operating activities | |||||||||||||||||
Depreciation expense and amortization of intangible assets | 14,961 | 15,381 | 17,654 | ||||||||||||||
Amortization of debt issuance costs | 953 | 897 | 1,042 | ||||||||||||||
Share-based compensation expense | 11,531 | 10,359 | 10,970 | ||||||||||||||
Loss on extinguishment or prepayment of debt | — | 21,646 | — | ||||||||||||||
Deferred income taxes, net | 211 | (7,396) | (282) | ||||||||||||||
Other | (712) | 83 | 664 | ||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Accounts receivable | (23,885) | (39,901) | 48,658 | ||||||||||||||
Inventories | (93,380) | 26,086 | (33,464) | ||||||||||||||
Other assets | 705 | 14,801 | 2,102 | ||||||||||||||
Accounts payable and accrued expenses and other liabilities | 97,471 | (30,320) | 23,581 | ||||||||||||||
Net cash provided by (used for) operating activities from continuing operations | 13,819 | (12,156) | 59,713 | ||||||||||||||
Net cash used for operating activities from discontinued operations | — | — | (28,235) | ||||||||||||||
Net cash provided by (used for) operating activities | 13,819 | (12,156) | 31,478 | ||||||||||||||
Cash flows from investing activities | |||||||||||||||||
Capital expenditures and deposits on equipment | (1,836) | (5,795) | (4,648) | ||||||||||||||
Proceeds from maturities of investment securities | 3,780 | 7,525 | 9,665 | ||||||||||||||
Purchases of held-to-maturity investment securities | (20,723) | — | (8,469) | ||||||||||||||
Purchases of non-marketable investments | — | (10,000) | — | ||||||||||||||
Other | (143) | (8) | (188) | ||||||||||||||
Net cash used for investing activities from continuing operations | (18,922) | (8,278) | (3,640) | ||||||||||||||
Net cash provided by investing activities from discontinued operations | — | — | 118,938 | ||||||||||||||
Net cash provided by (used for) investing activities | $ | (18,922) | $ | (8,278) | $ | 115,298 |
Three Months Ended | |||||||||||||||||
November 29, 2024 |
August 30, 2024 |
December 1, 2023 |
|||||||||||||||
Cash flows from financing activities | |||||||||||||||||
Repayments of debt | $ | — | $ | (224,703) | $ | (14,423) | |||||||||||
Payments to acquire ordinary shares | (11,123) | (3,318) | (13,130) | ||||||||||||||
Net cash paid for settlement and purchase of capped calls | — | (16,300) | — | ||||||||||||||
Distribution to noncontrolling interest | — | — | (1,470) | ||||||||||||||
Proceeds from debt | — | 192,694 | — | ||||||||||||||
Proceeds from issuance of ordinary shares | 3,360 | 1,745 | 3,455 | ||||||||||||||
Other | — | 2 | (582) | ||||||||||||||
Net cash used for financing activities from continuing operations | (7,763) | (49,880) | (26,150) | ||||||||||||||
Net cash used for financing activities from discontinued operations | — | — | (606) | ||||||||||||||
Net cash used for financing activities | (7,763) | (49,880) | (26,756) | ||||||||||||||
Effect of changes in currency exchange rates | — | — | (1,025) | ||||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (12,866) | (70,314) | 118,995 | ||||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 383,477 | 453,791 | 410,064 | ||||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 370,611 | $ | 383,477 | $ | 529,059 |
Investor Contact: | PR Contact: | ||||
Suzanne Schmidt | Maureen O’Leary |
||||
Investor Relations | Director Communications |
||||
+1-510-360-8596 | 1-602-330-6846 |
||||
ir@penguinsolutions.com |
pr@penguinsolutions.com |