2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $330M | $387M | $328M | $294M | $332M |
Cost of Revenue | $108M | $101M | $97M | $95M | $87M |
Gross Profit | $222M | $286M | $231M | $199M | $244M |
Gross Profit % | 67% | 74% | 70% | 68% | 74% |
R&D Expenses | $89M | $112M | $107M | $123M | $122M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$21M | $46M | -$311M | -$56M | -$588M |
Dep. & Amort. | $30M | $30M | $24M | $16M | $11M |
Def. Tax | -$11M | -$4.4M | $97M | $7.6M | $0 |
Stock Comp. | $47M | $61M | $28M | $41M | $0 |
Chg. in WC | -$26M | -$61M | -$65M | -$1.7M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $136M | $128M | $95M | $101M | $121M |
ST Investments | $12M | $30M | $20M | $9.2M | $5.5M |
Cash & ST Inv. | $148M | $159M | $115M | $110M | $127M |
Receivables | $50M | $46M | $45M | $61M | $63M |
Inventory | $1 | $0 | -$1 | $0 | $0 |
Q1 FY2025 revenue of $50.9M and adjusted EBITDA of $1.4M exceeded guidance, with strong free cash flow of $7.9M.
FY2025 revenue guidance is $74M-$77M for Q2, with adjusted EBITDA expected between $18M-$22M and GAAP net income of $1M-$5M. Full-year adjusted EBITDA and free cash flow are projected to be at the upper end of the guidance range.
Significant progress on generative AI solutions, including six new design wins and two generative AI program wins in Q1, with partnerships with NVIDIA and Microsoft to enhance product capabilities.
Restructuring efforts have reduced operating expenses by 23% YoY, with further cost optimization initiatives expected to benefit FY2026.
The company repurchased $27M of convertible notes in Q1 and plans to extinguish the remaining $60M by June 2025 through a combination of payoff and financing, maintaining a minimum cash balance of approximately $70M.