| | NOVA LTD. (Registrant) By: /s/ Guy Kizner ————————————— Guy Kizner Chief Financial Officer |
| • | Record Quarterly revenue of $220 million, a 40% increase YoY. |
| • | Record GAAP net income of $68.3 million, or $2.14 per diluted share, exceeding the Company guidance, a 52% increase YoY. |
| • | Record non-GAAP net income of $70.4 million, or $2.20 per diluted share, exceeding the Company guidance, a 37% increase YoY. |
| • | Record revenue from Foundry/Logic, driven by demand for unique metrology solutions in advanced nodes. |
| • | Record revenue from chemical metrology sales, driven by HBM demand and expanding adoption of front-end chemical solutions. |
| Q2 2025 | Q1 2025 | Q2 2024 | |
| Revenues | $219,989 | $213,356 | $156,858 |
| Net Income | $68,291 | $64,823 | $45,142 |
| Earnings per Diluted Share | $2.14 | $2.03 | $1.41 |
| Q2 2025 | Q1 2025 | Q2 2024 | |
| Net Income | $70,400 | $69,958 | $51,956 |
| Earnings per Diluted Share | $2.20 | $2.18 | $1.61 |
| • | $215 million to $227 million in revenue |
| • | $1.77 to $1.97 in diluted GAAP EPS |
| • | $2.02 to $2.22 in diluted non-GAAP EPS |
| As of | ||||||||
| June 30, | December 31, | |||||||
| ASSETS | 2025 | 2024 | ||||||
| Current assets | ||||||||
| Cash and cash equivalents | 160,563 | 157,779 | ||||||
| Short-term interest-bearing bank deposits | 208,385 | 211,877 | ||||||
| Marketable securities | 187,837 | 216,910 | ||||||
| Trade accounts receivable, net | 138,407 | 139,318 | ||||||
| Inventories | 182,020 | 156,599 | ||||||
| Other current assets | 24,145 | 19,466 | ||||||
| Total current assets | 901,357 | 901,949 | ||||||
| Non-current assets | ||||||||
| Marketable securities | 287,525 | 225,818 | ||||||
| Interest-bearing bank deposits and restricted deposits | 11,897 | 7,847 | ||||||
| Deferred tax assets | 35,357 | 31,639 | ||||||
| Operating lease right-of-use assets | 52,440 | 51,193 | ||||||
| Property plant and equipment, net | 92,019 | 81,746 | ||||||
| Intangible assets, net | 50,411 | 31,458 | ||||||
| Goodwill | 90,736 | 48,317 | ||||||
| Other long-term assets | 11,884 | 10,455 | ||||||
| Total non-current assets | 632,269 | 488,473 | ||||||
| Total assets | 1,533,626 | 1,390,422 | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities | ||||||||
| Convertible senior notes, net | 149,967 | 180,564 | ||||||
| Trade accounts payable | 53,594 | 59,578 | ||||||
| Deferred revenues | 64,518 | 72,886 | ||||||
| Operating lease current liabilities | 6,972 | 7,169 | ||||||
| Other current liabilities | 75,902 | 68,033 | ||||||
| Total current liabilities | 350,953 | 388,230 | ||||||
| Non-current liabilities | ||||||||
| Operating lease long-term liabilities | 52,294 | 48,363 | ||||||
| Long-term deferred tax liability | 13,971 | 8,495 | ||||||
| Other long-term liabilities | 19,998 | 17,539 | ||||||
| Total non-current liabilities | 86,263 | 74,397 | ||||||
| Shareholders' equity | 1,096,410 | 927,795 | ||||||
| Total liabilities and shareholders' equity | 1,533,626 | 1,390,422 | ||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenues: | ||||||||||||||||
| Products | 177,829 | 124,596 | 351,771 | 236,166 | ||||||||||||
| Services | 42,160 | 32,262 | 81,574 | 62,490 | ||||||||||||
| Total revenues | 219,989 | 156,858 | 433,345 | 298,656 | ||||||||||||
| Total cost of revenues | 92,743 | 64,297 | 183,796 | 122,834 | ||||||||||||
| Gross profit | 127,246 | 92,561 | 249,549 | 175,822 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development, net | 35,446 | 25,513 | 68,680 | 50,265 | ||||||||||||
| Sales and marketing | 19,861 | 16,023 | 39,649 | 32,516 | ||||||||||||
| General and administrative | 6,296 | 5,407 | 12,345 | 10,203 | ||||||||||||
| Total operating expenses | 61,603 | 46,943 | 120,674 | 92,984 | ||||||||||||
| Operating income | 65,643 | 45,618 | 128,875 | 82,838 | ||||||||||||
| Financing income, net | 15,177 | 7,961 | 28,114 | 13,961 | ||||||||||||
| Income before taxes on income | 80,820 | 53,579 | 156,989 | 96,799 | ||||||||||||
| Income tax expenses | 12,529 | 8,437 | 23,875 | 14,797 | ||||||||||||
| Net income for the period | 68,291 | 45,142 | 133,114 | 82,002 | ||||||||||||
| Earnings per share: | ||||||||||||||||
| Basic | 2.32 | 1.55 | 4.54 | 2.83 | ||||||||||||
| Diluted | 2.14 | 1.41 | 4.17 | 2.56 | ||||||||||||
| Shares used in calculation of earnings per share (in thousands): | ||||||||||||||||
| Basic | 29,422 | 29,048 | 29,315 | 29,018 | ||||||||||||
| Diluted | 32,053 | 32,239 | 32,030 | 32,221 | ||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Net income | 68,291 | 45,142 | 133,114 | 82,002 | ||||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
| Depreciation of property and equipment | 3,242 | 2,918 | 6,328 | 5,821 | ||||||||||||
| Amortization of intangible assets | 2,228 | 1,441 | 4,044 | 2,909 | ||||||||||||
| Amortization of premium and accretion of discount on marketable securities, net | (1,345 | ) | (1,777 | ) | (2,888 | ) | (3,425 | ) | ||||||||
| Amortization of debt discount and issuance costs | 278 | 322 | 568 | 644 | ||||||||||||
| Share-based compensation | 6,257 | 6,294 | 12,633 | 12,666 | ||||||||||||
| Net effect of exchange rate fluctuation | (11,179 | ) | 678 | (15,056 | ) | 1,935 | ||||||||||
| Changes in assets and liabilities: | ||||||||||||||||
| Trade accounts receivable, net | (8,995 | ) | 5,602 | 6,480 | 17,004 | |||||||||||
| Inventories | (6,295 | ) | (8,760 | ) | (15,394 | ) | (20,278 | ) | ||||||||
| Other current and long-term assets | 7,158 | 2,915 | (5,930 | ) | (567 | ) | ||||||||||
| Deferred tax, net | (3,508 | ) | (1,583 | ) | (6,144 | ) | (2,349 | ) | ||||||||
| Operating lease right-of-use assets | (2,359 | ) | 1,101 | (1,881 | ) | 2,145 | ||||||||||
| Trade accounts payable | (1,674 | ) | 1,649 | (1,717 | ) | 5,624 | ||||||||||
| Deferred revenues | (4,992 | ) | 7,395 | (12,431 | ) | 12,279 | ||||||||||
| Operating lease liabilities | 5,230 | (1,933 | ) | 4,368 | (3,499 | ) | ||||||||||
| Other current and long-term liabilities | (7,054 | ) | (1,038 | ) | 7,761 | 6,855 | ||||||||||
| Accrued severance pay, net | 378 | (37 | ) | 355 | 1 | |||||||||||
| Net cash provided by operating activities | 45,661 | 60,329 | 114,210 | 119,767 | ||||||||||||
| Cash flows from investment activities: | ||||||||||||||||
| Acquisition of subsidiary, net of acquired cash | (4,658 | ) | - | (56,355 | ) | - | ||||||||||
| Change in short-term and long-term interest-bearing bank deposits | 2,157 | (43,757 | ) | (129 | ) | (82,016 | ) | |||||||||
| Investment in marketable securities | (74,529 | ) | (81,393 | ) | (156,799 | ) | (146,548 | ) | ||||||||
| Proceeds from maturity of marketable securities | 51,092 | 79,503 | 130,160 | 136,752 | ||||||||||||
| Purchase of property and equipment | (2,738 | ) | (2,412 | ) | (11,595 | ) | (5,180 | ) | ||||||||
| Net cash used in investing activities | (28,676 | ) | (48,059 | ) | (94,718 | ) | (96,992 | ) | ||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Purchases of treasury shares | - | - | (20,002 | ) | - | |||||||||||
| Net cash provided by financing activities | - | - | (20,002 | ) | - | |||||||||||
| Effect of exchange rate fluctuations on cash and cash equivalents and restricted cash | 2,841 | (23 | ) | 3,612 | 4 | |||||||||||
| Changes in cash and cash equivalents and restricted cash | 19,826 | 12,247 | 3,102 | 22,779 | ||||||||||||
| Cash and cash equivalents - beginning of period | 141,055 | 118,106 | 157,779 | 107,574 | ||||||||||||
| Cash and cash equivalents and restricted cash - end of period | 160,881 | 130,353 | 160,881 | 130,353 | ||||||||||||
| Three months ended | ||||||||||||
| June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||||||||
| GAAP gross profit | 127,246 | 122,303 | 92,561 | |||||||||
| Stock-based compensation* | 1,769 | 1,847 | 1,723 | |||||||||
| Amortization of acquired intangible assets | 2,039 | 1,670 | 1,356 | |||||||||
| Acquisition related inventory step-up | 910 | 1,348 | - | |||||||||
| Non-GAAP gross profit | 131,964 | 127,168 | 95,640 | |||||||||
| GAAP gross margin as a percentage of revenues | 58 | % | 57 | % | 59 | % | ||||||
| Non-GAAP gross margin as a percentage of revenues | 60 | % | 60 | % | 61 | % | ||||||
| GAAP operating income | 65,643 | 63,232 | 45,618 | |||||||||
| Stock-based compensation* | 6,257 | 6,376 | 6,294 | |||||||||
| Acquisition related inventory step-up | 910 | 1,348 | - | |||||||||
| Acquisition related expenses | - | 859 | - | |||||||||
| Amortization of acquired intangible assets | 2,228 | 1,816 | 1,441 | |||||||||
| Non-GAAP operating income | 75,038 | 73,631 | 53,353 | |||||||||
| GAAP operating margin as a percentage of revenues | 30 | % | 30 | % | 29 | % | ||||||
| Non-GAAP operating margin as a percentage of revenues | 34 | % | 35 | % | 34 | % | ||||||
| GAAP net income | 68,291 | 64,823 | 45,142 | |||||||||
| Stock-based compensation* | 6,257 | 6,376 | 6,294 | |||||||||
| Acquisition related inventory step-up | 910 | 1,348 | - | |||||||||
| Acquisition related expenses | - | 859 | - | |||||||||
| Amortization of acquired intangible assets | 2,228 | 1,816 | 1,441 | |||||||||
| Amortization of debt issuance costs | 278 | 290 | 322 | |||||||||
| Revaluation of operating lease and intercompany loans | (6,955 | ) | (4,796 | ) | (69 | ) | ||||||
| Tax effect of non-GAAP adjustments | (609 | ) | (758 | ) | (1,174 | ) | ||||||
| Non-GAAP net income | 70,400 | 69,958 | 51,956 | |||||||||
| GAAP basic earnings per share | 2.32 | 2.22 | 1.55 | |||||||||
| Non-GAAP basic earnings per share | 2.39 | 2.39 | 1.79 | |||||||||
| GAAP diluted earnings per share | 2.14 | 2.03 | 1.41 | |||||||||
| Non-GAAP diluted earnings per share | 2.20 | 2.18 | 1.61 | |||||||||
| Shares used for calculation of earnings per share (in thousands): | ||||||||||||
| Basic | 29,422 | 29,262 | 29,048 | |||||||||
| Diluted | 32,053 | 32,062 | 32,239 | |||||||||
| Low | High | |||||||
| Estimated GAAP net income per diluted share | 1.77 | 1.97 | ||||||
| Estimated non-GAAP items: | ||||||||
| Stock-based compensation | 0.20 | 0.20 | ||||||
| Amortization of acquired intangible assets | 0.09 | 0.09 | ||||||
| Amortization of issuance costs | 0.01 | 0.01 | ||||||
| Tax effect of non-GAAP adjustments | (0.05 | ) | (0.05 | ) | ||||
| Estimated non-GAAP net income per diluted share | 2.02 | 2.22 | ||||||