2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $98M | $36M | $36M | $53M | $64M |
Cost of Revenue | $57M | $21M | $21M | $32M | $61M |
Gross Profit | $41M | $15M | $15M | $20M | $2.5M |
Gross Profit % | 41% | 42% | 42% | 38% | 4% |
R&D Expenses | $14M | $14M | $14M | $15M | $15M |
2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.1M | -$17M | -$17M | -$12M | -$40M |
Dep. & Amort. | $3.5M | $1.5M | $1.5M | $1.5M | $2M |
Def. Tax | $917K | $836K | $836K | $1M | $1.1M |
Stock Comp. | $3.4M | $4.9M | $4.9M | $4.4M | $1.8M |
Chg. in WC | $282K | $2M | $2M | -$28M | $30M |
2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $44M | $94M | $94M | $51M | $45M |
ST Investments | $15M | $26M | $26M | $17M | $22M |
Cash & ST Inv. | $44M | $94M | $94M | $69M | $67M |
Receivables | $29M | $16M | $16M | $19M | $11M |
Inventory | $22M | $30M | $30M | $44M | $12M |
Q3 2024 revenues were $28.5M, significantly above guidance due to $15M in pass-through revenue from a resolved customer inventory obligation; underlying HDD upgrade demand also exceeded expectations.
Gross margin for Q3 was 24.8%, but excluding inventory-related impacts, the core business achieved gross margins in the mid-40% range.
The company is ceasing further development of the Trio platform after failing to achieve required yield performance, resulting in a 19% global headcount reduction and a strategic refocus on the core HDD business.
FY2024 HDD revenue (excluding inventory pass-through) is forecasted at $46M–$48M, with a $50M baseline expected for 2025; company expects to be cash flow neutral to positive in 2025 with gross margins of at least 40% and reduced OpEx ($7M–$7.2M per quarter).
Q4 2024 guidance: revenues of $9M–$10.5M, gross margin of 30%–32%, OpEx of $8.4M–$8.6M (including $0.9M restructuring costs), net loss of $0.19–$0.21 per share; cash and investments at quarter end were $72.1M.