UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date
of earliest event reported):
(Exact name of the registrant as specified in charter)
(State
or Other Jurisdiction |
(Commission File Number) |
(IRS Employer Identification No.) |
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including
area code: +
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 |
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 August 1, 2024 Mobileye Global Inc. issued a press release announcing its financial results for the quarter ended June 29, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information contained in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description |
| 99.1 | Press release issued by Mobileye Global Inc. on August 1, 2024 |
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document) |
SIGNATURE
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.
| MOBILEYE GLOBAL INC. | |||
| By: | /s/ Moran Shemesh Rojansky | ||
| Name: | Moran Shemesh Rojansky | ||
| Title: | Chief Financial Officer | ||
Date: August 1, 2024
Exhibit 99.1
Mobileye Releases Second Quarter 2024 Results, Updates Guidance and Provides Business Overview
| · | Revenue decreased 3% year over year to $439 million in the second quarter. Revenue increased 84% versus the first quarter of 2024 due to reduced consumption of excess inventory at Tier 1 customers compared to the first quarter. |
| · | More than 110% increase in number of systems shipped as compared to the first quarter of 2024 led to significant improvement in Operating Loss and Adjusted Operating Profit. |
| · | While we believe inventory of EyeQTM chips at our Tier 1 customers has almost fully normalized as of the end of the second quarter of 2024, we have reduced our expectation for second half volume and revenue, primarily due to China-related macro factors. |
| · | We remain optimistic on the medium-term growth environment given continued SuperVisionTM / ChauffeurTM progress, a broadened relationship with Zeekr and Geely Group, and emerging traction for a high-ASP product serving mid-priced, high-volume segments. |
| · | Diluted EPS (GAAP) was $(0.11) and Adjusted Diluted EPS (Non-GAAP) was $0.09 in the second quarter of 2024. |
JERUSALEM – August 1, 2024 – Mobileye Global Inc. (Nasdaq: MBLY) (“Mobileye”) today released its financial results for the three months ended June 29, 2024.
“We are glad to report that the excess inventory at Tier 1 customers that meaningfully impacted our business in the first half of 2024 appears to be almost fully behind us, but a more significant than anticipated softening of business conditions in China (affecting the industry as a whole) is expected to lead to challenges in the second half. While the conditions in China are highly volatile at the moment, we continue to invest in China for the mid and long term as we see the potential of a lucrative market over time, particularly in light of new initiatives that we believe will strengthen our positioning,” said Mobileye President and CEO Prof. Amnon Shashua. “In global markets we continue to make steady progress on the full product portfolio line from base ADAS to L4 autonomy. Moreover, we believe that our scalable portfolio is well-positioned to capitalize on a recent, rapidly-developing OEM trend towards advanced, higher-content ADAS for the mid-priced high volume segments. Our main focus for the remainder of 2024 is to successfully execute our current advanced programs and to convert the unprecedented opportunity set we are currently pursuing into series production awards.”
Second Quarter 2024 Business Highlights
| · | On the business development front, our activities remain robust and we are tracking towards similar projected future volume and higher projected future revenue from design wins as compared to 2023, based on year-to-date program wins and the current customer engagements we are pursuing. SuperVision / Chauffeur development programs have progressed and we believe we remain on-track for significant wins in the second half of 2024. 1 |
| · | In addition to SuperVision / Chauffeur traction for high-end vehicle segments, we have seen increased clarity on OEM plans for the next generation of Level 2+ ADAS systems for mid-priced, high-volume vehicle segments. The stated goal of this new category is to reduce complexity, drive cost-efficiency, and assure compliance with heightened future safety rating criteria. We believe that the versatility and compute-efficiency of our portfolio positions us well to serve this market with a multi-camera, multi-radar, REMTM mapping setup, processed by a single EyeQ6 High chip. We are now pursuing multiple high-volume RFQ’s in this area. We further believe that success would lead to a significant increase in visibility of ASP growth in the single-chip ADAS segment. |
| · | While the drivers of medium-term growth have continued to strengthen, the near-term environment has recently become more challenging, and according to our analysis, it is primarily related to China. First, we’ve seen meaningful reductions to 2nd half 2024 production estimates for multiple global OEM customers which have factored into our own expectations. Second, a decline in orders for the 2nd half of 2024 from Chinese OEMs compared to what these customers were indicating as of our last update. Finally, the delay of a high-volume ADAS launch outside of China is an additional headwind. As a result of these factors, we have reduced by approximately 3.5 million units our EyeQ volume expectation for the 2nd half of 2024, which in turn is affecting our guidance for the remainder of 2024. |
| · | SuperVision volume expectations for 2024 have also been reduced, primarily as a result of new tariffs in the US and Europe, which are expected to impact the delivery ramp-up of SuperVision-equipped vehicles into those markets, and reduced expectations for volume in China itself due to uncertainties around market dynamics and reduced forecasts from our customers. |
| · | We are on-track with initiatives to bolster our medium- and long-term prospects in China. In particular, the expanded collaboration with Zeekr announced today is expected to accelerate SuperVision enhancements and adaptation to the China market through DXP, secure SuperVision on the next-generation of Zeekr models domestic and globally, and pave a path for Robotaxi collaboration, all of which we believe will accelerate deployments with other customers in China. |
| · | We are announcing that Mobileye Capital Markets Day will take place on December 9th and 10th, 2024 in Munich. We are looking forward to providing market landscape updates, illustrating new AI-based software developments integrated into the EyeQ6 High platform (as well as DXP), providing demonstration rides inside production vehicles, and more. Significant portions will be webcast on December 9th for investors and analysts who cannot attend in person. |
Second Quarter 2024 Financial Summary and Key Highlights (Unaudited)
| GAAP | ||||||||||||
| U.S. dollars in millions | Q2 2024 | Q2 2023 | % Y/Y | |||||||||
| Revenue | $ | 439 | $ | 454 | (3 | )% | ||||||
| Gross Profit | $ | 209 | $ | 224 | (7 | )% | ||||||
| Gross Margin | 48 | % | 49 | % | (173 | )bps | ||||||
| Operating Income (Loss) | $ | (94 | ) | $ | (33 | ) | (181 | )% | ||||
| Operating Margin | (21 | )% | (7 | )% | (1,406 | )bps | ||||||
| Net Income (Loss) | $ | (86 | ) | $ | (28 | ) | (203 | )% | ||||
| EPS - Basic | $ | (0.11 | ) | $ | (0.04 | ) | (202 | )% | ||||
| EPS - Diluted | $ | (0.11 | ) | $ | (0.04 | ) | (202 | )% | ||||
| Non-GAAP | ||||||||||||
| U.S. dollars in millions | Q2 2024 | Q2 2023 | % Y/Y | |||||||||
| Revenue | $ | 439 | $ | 454 | (3 | )% | ||||||
| Adjusted Gross Profit | $ | 304 | $ | 326 | (7 | )% | ||||||
| Adjusted Gross Margin | 69 | % | 72 | % | (256 | )bps | ||||||
| Adjusted Operating Income | $ | 79 | $ | 140 | (44 | )% | ||||||
| Adjusted Operating Margin | 18 | % | 31 | % | (1,284 | )bps | ||||||
| Adjusted Net Income | $ | 76 | $ | 135 | (44 | )% | ||||||
| Adjusted EPS - Basic | $ | 0.09 | $ | 0.17 | (44 | )% | ||||||
| Adjusted EPS - Diluted | $ | 0.09 | $ | 0.17 | (44 | )% | ||||||
| · | Revenue of $439 million decreased by 3% compared to the second quarter of 2023, due to a 10% decrease in EyeQ SoC-related revenue. This was primarily attributable to usage of the remaining excess inventory at our Tier 1 customers to satisfy demand in Q2 of 2024. Most of this decrease was offset by a significant increase in SuperVision related revenue on a year-over-year basis. |
| · | Average System Price2 was $54.4 in the second quarter of 2024 as compared to $51.7 in the prior year period primarily due to the higher percentage of SuperVision-related revenue as compared to the second quarter of 2023. |
| · | Gross Margin declined by nearly 2 percentage points in the second quarter of 2024 as compared to the prior year period. The decrease was primarily due to the increase in percentage of revenue attributable to SuperVision, partially offset by the impact of the lower cost attributable to amortization of intangible assets as a percentage of revenue. |
| · | Adjusted Gross Margin declined by nearly 3 percentage points in the second quarter of 2024 as compared to the prior year period. The decrease was primarily due to the increase in percentage of revenue attributable to SuperVision. |
| · | Operating Margin declined by 14 percentage points in the second quarter of 2024 as compared to the prior year period. The decrease was primarily due to higher operating expenses in second quarter of 2024 on a similar revenue base, in addition to the lower Gross Margin. |
| · | Adjusted Operating Margin declined by 13 percentage points in the second quarter of 2024 as compared to the prior year period. The decrease was primarily due to higher operating expenses on a similar revenue base, in addition to the lower Adjusted Gross Margin. |
| · | Operating cash flow for the six months ended June 29, 2024 was $70 million. Cash used in purchases of property and equipment was $46 million for that same period. |
1Mobileye’s revenue for the periods presented represent estimated volumes based on projections of future production volumes that were provided by our current and prospective OEMs at the time of sourcing the design wins for the models related to those design wins. Further, achievement of a design win is subject to multiple factors, many of which are outside of Mobileye's control. Any statement on the timing of design wins is an estimate only and subject to change. See the disclaimer under the heading “Forward-Looking Statements” below for important limitations applicable to these estimates.
2Average System Price is calculated as the sum of revenue related to EyeQTM and SuperVision systems, divided by the number of systems shipped.
Updated Financial Guidance for the 2024 Fiscal Year
We are updating our guidance for the 2024 fiscal year that we last provided on April 25, 2024:
Updated Guidance Full Year 2024 | Previous Guidance Full Year 2024 | ||||||||||
| U.S. dollars in millions | Low | High | Range | ||||||||
| Revenue | $ | 1,600 | $ | 1,680 | $1,830 - 1,960 | ||||||
| Operating Loss | $ | (580 | ) | $ | (531 | ) | $(468) - (378) | ||||
| Amortization of acquired intangible assets | $ | 444 | $ | 444 | $444 | ||||||
| Share-based compensation expense | $ | 288 | $ | 288 | $294 | ||||||
| Adjusted Operating Income | $ | 152 | $ | 201 | $270 - 360 | ||||||
Our updated guidance reflects a 13% reduction in expected Revenue, at the midpoint, due to reductions in the outlook for both EyeQ and SuperVision shipments for the remainder of 2024 as a result of the previously discussed factors affecting our expectations for the second half of 2024. Our updated guidance also reflects an increase in Operating Loss (GAAP) and a reduction in Adjusted Operating Income (Non-GAAP), at the midpoint, of 31% and 44%, respectively, due to the decremental margin on lower revenue, partially offset by modestly lower than expected operating expenses.
The following information reflects Mobileye’s expectations for Revenue, Operating Loss and Adjusted Operating Income results for the year ending December 28, 2024. We believe Adjusted Operating Income (a non-GAAP metric) is an appropriate metric as it excludes significant non-cash expenses including: 1) Amortization charges related to intangible assets consisting of developed technology, customer relationships, and brands as a result of Intel’s acquisition of Mobileye in 2017 and the acquisition of Moovit in 2020; and, 2) Share-based compensation expense. These statements represent forward-looking information and may not represent a financial outlook, and actual results may vary. Please see the risks and assumptions referred to in the Forward-Looking Statements section of this release.
Earnings Conference Call Webcast Information
Mobileye will host a conference call today, August 1, 2024, at 8:00am ET (3:00pm IT) to review its results and provide a general business update. The conference call will be accessible live via a webcast on Mobileye’s investor relations site, which can be found at ir.mobileye.com, and a replay of the webcast will be made available shortly after the event’s conclusion.
Non-GAAP Financial Measures
This press release contains Adjusted Gross Profit and Margin, Adjusted Operating Income and Margin, Adjusted Net Income and Adjusted EPS, which are financial measures not presented in accordance with GAAP. We define Adjusted Gross Profit as gross profit presented in accordance with GAAP, excluding amortization of acquisition related intangibles and share-based compensation expense. Adjusted Gross Margin is calculated as Adjusted Gross Profit divided by total revenue. We define Adjusted Operating Income (Loss) as operating loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, share-based compensation expenses. Operating margin is calculated as Operating Income (Loss) divided by total revenue, and Adjusted Operating Margin is calculated as Adjusted Operating Income divided by total revenue. We define Adjusted Net Income as net loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, share-based compensation expense, as well as the related income tax effects. Income tax effects have been calculated using the applicable statutory tax rate for each adjustment taking into consideration the associated valuation allowance impacts. The adjustment for income tax effects consists primarily of the deferred tax impact of the amortization of acquired intangible assets. Adjusted Basic EPS is calculated by dividing Adjusted Net Income for the period by the weighted-average number of common shares outstanding during the period. Adjusted Diluted EPS is calculated by dividing Adjusted Net Income (Loss) by the weighted-average number of common shares outstanding during the period, while giving effect to all potentially dilutive common shares to the extent they are dilutive.
We use such non-GAAP financial measures to make strategic decisions, establish business plans and forecasts, identify trends affecting our business, and evaluate performance. For example, we use these non-GAAP financial measures to assess our pricing and sourcing strategy, in the preparation of our annual operating budget, and as a measure of our operating performance. We believe that these non-GAAP financial measures, when taken collectively, may be helpful to investors because they allow for greater transparency into what measures our management uses in operating our business and measuring our performance, and enable comparison of financial trends and results between periods where items may vary independent of business performance. The non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure presented in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.
About Mobileye Global Inc.
Mobileye (Nasdaq: MBLY) leads the mobility revolution with its autonomous driving and driver-assistance technologies, harnessing world-renowned expertise in computer vision, artificial intelligence, mapping, and data analysis. Since its founding in 1999, Mobileye has pioneered such groundbreaking technologies as REM™ crowdsourced mapping, True Redundancy™ sensing, and Responsibility Sensitive Safety (RSS). These technologies are driving the ADAS and AV fields towards the future of mobility – enabling self-driving vehicles and mobility solutions, powering industry-leading advanced driver-assistance systems and delivering valuable intelligence to optimize mobility infrastructure. To date, approximately 180 million vehicles worldwide have been built with Mobileye technology inside. In 2022 Mobileye listed as an independent company separate from Intel (Nasdaq: INTC), which retains majority ownership. For more information, visit https://www.mobileye.com.
“Mobileye,” the Mobileye logo and Mobileye product names are registered trademarks of Mobileye Global. All other marks are the property of their respective owners.
Forward-Looking Statements
Mobileye’s business outlook, guidance and other statements in this release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements include information concerning possible or assumed future results of operations, including Mobileye’s 2024 full-year guidance, projected future revenue and descriptions of our business plan and strategies. These statements often include words such as “anticipate,” “expect,” “suggests,” “plan,” “believe,” “intend,” “estimates,” “targets,” “projects,” “should,” “could,” “would,” “may,” “will,” “forecast,” or the negative of these terms, and other similar expressions, although not all forward-looking statements contain these words. We base these forward-looking statements or projections, including Mobileye’s full-year guidance, on our current expectations, plans and assumptions that we have made in light of our experience in the industry, as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances and at such time. You should understand that these statements are not guarantees of performance or results. The forward-looking statements and projections are subject to and involve risks, uncertainties and assumptions and you should not place undue reliance on these forward-looking statements or projections. Although we believe that these forward-looking statements and projections are based on reasonable assumptions at the time they are made, you should be aware that many factors could affect our actual financial results or results of operations and could cause actual results to differ materially from those expressed in the forward-looking statements and projections.
Important factors that may materially affect such forward-looking statements and projections include the following: future business, social and environmental performance, goals and measures; our anticipated growth prospects and trends in markets and industries relevant to our business; business and investment plans; expectations about our ability to maintain or enhance our leadership position in the markets in which we participate; future consumer demand and behavior, including expectations about excess inventory utilization by customers; our ability to effectively compete in the markets in which we operate; future products and technology, and the expected availability and benefits of such products and technology; development of regulatory frameworks for current and future technology; changes in regulation and trade policy, including increased tariffs, in regions in which we operate, including the US, Europe and China; projected cost and pricing trends; future production capacity and product supply; potential future benefits and competitive advantages associated with our technologies and architecture and the data we have accumulated; the future purchase, use and availability of products, components and services supplied by third parties, including third-party IP and manufacturing services; uncertain events or assumptions, including statements relating to our estimated vehicle production and market opportunity, potential production volumes associated with design wins and other characterizations of future events or circumstances; effects of the COVID-19 pandemic and responses to future pandemics; adverse conditions in Israel, including as a result of war and geopolitical conflict, which may affect our operations and may limit our ability to produce and sell our solutions; any disruption in our operations by the obligations of our personnel to perform military service as a result of current or future military actions involving Israel; availability, uses, sufficiency and cost of capital and capital resources, including expected returns to stockholders such as dividends, and the expected timing of future dividends; tax- and accounting-related expectations.
The estimates included herein are based on projections of future production volumes that were provided by our current and prospective OEMs at the time of sourcing the design wins for the models related to those design wins. For the purpose of these estimates, we estimated sales prices based on our management’s estimates for the applicable product bundles and periods. Achieving design wins is not a guarantee of revenue, and our sales may not correlate with the achievement of additional design wins. Moreover, our pricing estimates are made at the time of a request for quotation by an OEM (in the case of estimates related to contracted customers), so that worsening market or other conditions between the time of a request for quotation and an order for our solutions may require us to sell our solutions for a lower price than we initial expected. These estimates may deviate from actual production volumes and sale prices (which may be higher or lower than the estimates) and the amounts included for prospective but uncontracted production volumes may never be achieved. Accordingly, these estimations are subject to and involve risks, uncertainties and assumptions and you should not place undue reliance on these forward-looking statements or projections.
Detailed information regarding these and other factors that could affect Mobileye’s business and results is included in Mobileye’s SEC filings, including the company’s Annual Report on Form 10-K for the year ended December 30, 2023, particularly in the section entitled “Item 1A. Risk Factors”. Copies of these filings may be obtained by visiting our Investor Relations website at ir.mobileye.com or the SEC’s website at www.sec.gov.
Second Quarter 2024 Financial Results
Mobileye Global Inc.
Condensed Consolidated Statements of Operations (unaudited)
| Three Months Ended | Six months Ended | |||||||||||||||
| U.S. dollars in millions, except share and per share amounts | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||
| Revenue | $ | 439 | $ | 454 | $ | 678 | $ | 912 | ||||||||
| Cost of revenue | 230 | 230 | 415 | 481 | ||||||||||||
| Gross profit | 209 | 224 | 263 | 431 | ||||||||||||
| Research and development, net | 256 | 211 | 499 | 446 | ||||||||||||
| Sales and marketing | 28 | 29 | 62 | 62 | ||||||||||||
| General and administrative | 19 | 17 | 34 | 37 | ||||||||||||
| Total operating expenses | 303 | 257 | 595 | 545 | ||||||||||||
| Operating income (loss) | (94 | ) | (33 | ) | (332 | ) | (114 | ) | ||||||||
| Other financial income (expense), net | 13 | 15 | 30 | 23 | ||||||||||||
| Income (loss) before income taxes | (81 | ) | (18 | ) | (302 | ) | (91 | ) | ||||||||
| Benefit (provision) for income taxes | (5 | ) | (10 | ) | (2 | ) | (16 | ) | ||||||||
| Net income (loss) | $ | (86 | ) | $ | (28 | ) | $ | (304 | ) | $ | (107 | ) | ||||
| Earnings (loss) per share: | ||||||||||||||||
| Basic | $ | (0.11 | ) | $ | (0.04 | ) | $ | (0.38 | ) | $ | (0.13 | ) | ||||
| Diluted | $ | (0.11 | ) | $ | (0.04 | ) | $ | (0.38 | ) | $ | (0.13 | ) | ||||
| Weighted-average number of shares used in computation of earnings (loss) per share (in millions): | ||||||||||||||||
| Basic | 806 | 805 | 806 | 803 | ||||||||||||
| Diluted | 806 | 805 | 806 | 803 | ||||||||||||
Mobileye Global Inc.
Condensed Consolidated Balance sheets (unaudited)
| U.S. dollars in millions | June 29, 2024 | December 30, 2023 | ||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 1,203 | $ | 1,212 | ||||
| Trade accounts receivable, net | 204 | 357 | ||||||
| Inventories | 485 | 391 | ||||||
| Other current assets | 115 | 106 | ||||||
| Total current assets | 2,007 | 2,066 | ||||||
| Non-current assets: | ||||||||
| Property and equipment, net | 456 | 447 | ||||||
| Intangible assets, net | 1,831 | 2,053 | ||||||
| Goodwill | 10,895 | 10,895 | ||||||
| Other long-term assets | 118 | 116 | ||||||
| Total non-current assets | 13,300 | 13,511 | ||||||
| TOTAL ASSETS | $ | 15,307 | $ | 15,577 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued expenses | $ | 171 | $ | 229 | ||||
| Employee related accrued expenses | 91 | 87 | ||||||
| Related party payable | 53 | 39 | ||||||
| Other current liabilities | 31 | 48 | ||||||
| Total current liabilities | 346 | 403 | ||||||
| Non-current liabilities: | ||||||||
| Long-term employee benefits | 55 | 56 | ||||||
| Deferred tax liabilities | 137 | 148 | ||||||
| Other long-term liabilities | 50 | 46 | ||||||
| Total non-current liabilities | 242 | 250 | ||||||
| TOTAL LIABILITIES | $ | 588 | $ | 653 | ||||
| TOTAL EQUITY | 14,719 | 14,924 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 15,307 | $ | 15,577 | ||||
Mobileye Global Inc.
Condensed Consolidated Cash Flows (unaudited)
| Six months Ended | ||||||||
| U.S. dollars in millions | June 29, 2024 | July 1, 2023 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net income (loss) | $ | (304 | ) | $ | (107 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation of property and equipment | 30 | 15 | ||||||
| Share-based compensation | 124 | 127 | ||||||
| Amortization of intangible assets | 222 | 251 | ||||||
| Exchange rate differences on cash and cash equivalents | 5 | 5 | ||||||
| Deferred income taxes | (11 | ) | (10 | ) | ||||
| Interest with related party, net | — | 16 | ||||||
| (Gains) losses on equity and debt investments, net | 1 | — | ||||||
| Other | (1 | ) | — | |||||
| Changes in operating assets and liabilities: | ||||||||
| Decrease (increase) in trade accounts receivable | 133 | 29 | ||||||
| Decrease (increase) in other current assets | 8 | 21 | ||||||
| Decrease (increase) in inventories | (94 | ) | (150 | ) | ||||
| Increase (decrease) in accounts payable, accrued expenses and related party payable | (52 | ) | 3 | |||||
| Increase (decrease) in employee-related accrued expenses and long term benefits | 3 | (2 | ) | |||||
| Increase (decrease) in other current liabilities | 5 | (2 | ) | |||||
| Decrease (increase) in other long term assets | (2 | ) | 1 | |||||
| Increase (decrease) in other long-term liabilities | 3 | — | ||||||
| Net cash provided by (used in) operating activities | 70 | 197 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchase of property and equipment | (46 | ) | (58 | ) | ||||
| Purchases of debt and equity investments | (18 | ) | — | |||||
| Net cash provided by (used in) investing activities | (64 | ) | (58 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Share-based compensation recharge | (11 | ) | (12 | ) | ||||
| Net cash provided by (used in) financing activities | (11 | ) | (12 | ) | ||||
| Effect of foreign exchange rate changes on cash and cash equivalents | (5 | ) | (5 | ) | ||||
| Increase (decrease) in cash, cash equivalents and restricted cash | (10 | ) | 122 | |||||
| Balance of cash, cash equivalents and restricted cash, at beginning of year | 1,226 | 1,035 | ||||||
| Balance of cash, cash equivalents and restricted cash, at end of period | $ | 1,216 | $ | 1,157 | ||||
Mobileye Global Inc.
Reconciliation of GAAP Gross Profit and Margin to Non-GAAP Adjusted Gross Profit and Margin3 (unaudited)
| Three Months Ended | Six months Ended | |||||||||||||||||||||||||||||||
| U.S. dollars in millions | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||||||||
| Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | |||||||||||||||||||||||||
| Gross Profit | $ | 209 | 48 | % | $ | 224 | 49 | % | $ | 263 | 39 | % | $ | 431 | 47 | % | ||||||||||||||||
| Add: Amortization of acquired intangible assets | 94 | 21 | % | 101 | 22 | % | 188 | 28 | % | 217 | 24 | % | ||||||||||||||||||||
| Add: Share-based compensation expense | 1 | — | % | 1 | — | % | 1 | — | % | 2 | — | % | ||||||||||||||||||||
| Adjusted Gross Profit | $ | 304 | 69 | % | $ | 326 | 72 | % | $ | 452 | 67 | % | $ | 650 | 71 | % | ||||||||||||||||
3Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue
Mobileye Global Inc.
Reconciliation of GAAP Operating Income (loss) and Margin to Non-GAAP Adjusted Operating Income and Margin4 (unaudited)
| Three Months Ended | Six months Ended | |||||||||||||||||||||||||||||||
| U.S. dollars in millions | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||||||||
| Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | |||||||||||||||||||||||||
| Operating Income (Loss) | $ | (94 | ) | (21 | )% | $ | (33 | ) | (7 | )% | $ | (332 | ) | (49 | )% | $ | (114 | ) | (13 | )% | ||||||||||||
| Add: Amortization of acquired intangible assets | 111 | 25 | % | 118 | 26 | % | 222 | 33 | % | 251 | 28 | % | ||||||||||||||||||||
| Add: Share-based compensation expense | 62 | 14 | % | 55 | 12 | % | 124 | 18 | % | 127 | 14 | % | ||||||||||||||||||||
| Adjusted Operating Income | $ | 79 | 18 | % | $ | 140 | 31 | % | $ | 14 | 2 | % | $ | 264 | 29 | % | ||||||||||||||||
4Adjusted operating margin is calculated as adjusted operating income as a percentage of revenue
Mobileye Global Inc.
Reconciliation of GAAP Net Income (loss) to Non-GAAP Adjusted Net Income (unaudited)
| Three Months Ended | Six months Ended | |||||||||||||||||||||||||||||||
| U.S. dollars in millions | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||||||||
| Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | Amount | % of Revenue | |||||||||||||||||||||||||
| Net Income (Loss) | $ | (86 | ) | (20 | )% | $ | (28 | ) | (6 | )% | $ | (304 | ) | (45 | )% | $ | (107 | ) | (12 | )% | ||||||||||||
| Add: Amortization of acquired intangible assets | 111 | 25 | % | 118 | 26 | % | 222 | 33 | % | 251 | 28 | % | ||||||||||||||||||||
| Add: Share-based compensation expense | 62 | 14 | % | 55 | 12 | % | 124 | 18 | % | 127 | 14 | % | ||||||||||||||||||||
| Less: Income tax effects | (11 | ) | (2 | )% | (10 | ) | (2 | )% | (21 | ) | (3 | )% | (21 | ) | (2 | )% | ||||||||||||||||
| Adjusted Net Income | $ | 76 | 17 | % | $ | 135 | 30 | % | $ | 21 | 3 | % | $ | 250 | 27 | % | ||||||||||||||||
Supplemental Information - Average System Price (unaudited)
| Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | ||||||||||||||||
| EyeQ and SuperVision revenue (U.S. dollars in millions) | $ | 430 | $ | 507 | $ | 611 | $ | 219 | $ | 413 | ||||||||||
| Number of systems shipped (in millions) | 8.3 | 9.4 | 11.6 | 3.6 | 7.6 | |||||||||||||||
| Average system price (U.S. dollars) | $ | 51.7 | $ | 53.8 | $ | 52.7 | $ | 61.0 | $ | 54.4 | ||||||||||
Contacts
Dan Galves
Investor Relations
investors@mobileye.com
Justin Hyde
Media Relations
justin.hyde@mobileye.com