SkyWater Technology Reports Second Quarter 2021 Results

Non-GAAP Financial Measures

We provide supplemental non-GAAP financial information that our management utilizes to evaluate our ongoing financial performance and provide additional insight to investors as supplemental information to our U.S. GAAP results. We provide non-GAAP gross profit, non-GAAP gross margin, non-GAAP net loss to shareholders, and non-GAAP net loss per share. We provide these non-GAAP financial measures because we believe this non-GAAP presentation provides a baseline for analyzing trends in our business and to exclude certain items that may not be indicative of our core operating results and for the other reasons described in the footnotes to the tables below. The non-GAAP financial measures disclosed in this earnings press release should not be viewed as an alternative to, or more meaningful than, the reported results prepared in accordance with GAAP. In addition, because our non-GAAP measures are not determined in accordance with U.S. GAAP, these measures are susceptible to differing calculations, and not all comparable or peer companies may calculate their non-GAAP measures in the same manner.

We also provide adjusted EBITDA and adjusted EBITDA margin as supplemental non-GAAP measurements. We define adjusted EBITDA as net income or loss before interest expense, income tax provision (benefit), depreciation and amortization, equity-based compensation and certain other items that we do not view as indicative of our ongoing performance, including Paycheck Protection Program loan forgiveness, corporate conversion and initial public offering costs, SkyWater Florida start-up costs, management transition expense, fair value changes in contingent consideration, fair value changes in warrants and management fees. We believe adjusted EBITDA is a useful performance measure because it allows for an effective evaluation of our operating performance when compared to our peers, without regard to our financing methods or capital structure. We exclude the items listed above from net income or loss in arriving at adjusted EBITDA because these amounts can vary substantially within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income determined in accordance with U.S. GAAP. Certain items excluded from adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are reflected in adjusted EBITDA. Our presentation of adjusted EBITDA should not be construed as an indication that our results will be unaffected by the items excluded from adjusted EBITDA. In future fiscal periods, we may exclude such items and may incur income and expenses similar to these excluded items. Accordingly, the exclusion of these items and other similar items in our non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent or unusual, unless otherwise expressly indicated.

The following tables present a reconciliation of the most directly comparable financial measures, calculated and presented in accordance with U.S. GAAP, to our non-GAAP financial measures.

SKYWATER TECHNOLOGY, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(Unaudited)

 

 

Three Months Ended

 

July 4, 2021

 

June 28, 2020

 

April 4, 2021

 

(in thousands)

GAAP gross profit

$

1,812

 

 

 

$

5,462

 

 

 

$

9,166

 

 

GAAP gross margin

4.4

 

%

 

17.8

 

%

 

19.1

 

%

Equity-based compensation (1)

827

 

 

 

112

 

 

 

118

 

 

SkyWater Florida start-up costs (2)

318

 

 

 

 

 

 

 

 

Non-GAAP gross profit

$

2,957

 

 

 

$

5,574

 

 

 

$

9,284

 

 

Non-GAAP gross margin

7.2

 

%

 

18.1

 

%

 

19.3

 

%

 

 

 

 

 

 

GAAP net loss to shareholders

$

(6,979

)

 

 

$

(5,293

)

 

 

$

(2,811

)

 

Paycheck Protection Program loan forgiveness

(6,453

)

 

 

 

 

 

 

 

Corporate conversion and initial public offering related costs (3)

1,521

 

 

 

 

 

 

 

 

SkyWater Florida start-up costs (2)

504

 

 

 

 

 

 

 

 

Management transition expense (4)

435

 

 

 

 

 

 

 

 

Fair value changes in contingent consideration (5)

(942

)

 

 

712

 

 

 

56

 

 

Equity-based compensation (1)

6,768

 

 

 

187

 

 

 

863

 

 

Fair value changes in warrants (6)

 

 

 

99

 

 

 

 

 

Management fees (7)

56

 

 

 

206

 

 

 

276

 

 

Non-GAAP net loss to shareholders

$

(5,090

)

 

 

$

(4,089

)

 

 

$

(1,616

)

 

 

 

 

 

 

 

Equity-based compensation allocation in the consolidated statements of operations:

 

 

 

 

 

Cost of sales

$

827

 

 

 

$

112

 

 

 

$

118

 

 

Research and development

1,487

 

 

 

5

 

 

 

9

 

 

Selling, general and administrative expenses

4,454

 

 

 

70

 

 

 

108

 

 

 

$

6,768

 

 

 

$

187

 

 

 

$

235

 

 

 

 

 

 

 

 

SkyWater Florida start-up costs allocation in the consolidated statements of operations:

 

 

 

 

 

Cost of sales

$

318

 

 

 

$

 

 

 

$

 

 

Selling, general and administrative expenses

186

 

 

 

 

 

 

 

 

 

$

504

 

 

 

$

 

 

 

$

 

 

__________________

(1) Represents non-cash equity-based compensation expense.

(2) Represents start-up costs associated with our 200 mm advanced packaging facility in Kissimmee, Florida, which includes legal fees, recruiting expenses, retention awards and facility start-up expenses. These expenses are not indicative of our ongoing costs and will be discontinued following the start-up of SkyWater Florida.

(3) Represents expenses directly associated with the corporate conversion and initial public offering, such as professional, consulting, legal and accounting services. This also includes bonus awards granted to employees upon the completion of the IPO. These expenses are not indicative of our ongoing costs and were discontinued following the completion of our initial public offering.

(4) Represents expense for the departure of our former Chief Administrative Officer, which includes primarily severance benefits.

(5) Represents non-cash valuation adjustment of contingent consideration to fair market value during the period.

(6) Represents non-cash valuation adjustment of warrants to fair market value during the period.

(7) Represents a related party transaction with Oxbow Industries, our principal financial investor. As these fees are not part of the core business, will not continue after our IPO and are excluded from management’s assessment of the business, we believe it is useful to investors to view our results excluding these fees.

 

 

Three Months Ended July 4, 2021

 

GAAP

 

Non-GAAP

Computation of net loss per common share, basic and diluted:

(in thousands, except per share data)

Numerator:

 

 

 

Net loss attributable to SkyWater Technology, Inc.

$

(6,979

)

 

 

$

(5,090

)

 

Undistributed preferred return to Class B preferred unitholders

(39

)

 

 

(39

)

 

Net loss attributable to common shareholders

$

(7,018

)

 

 

$

(5,129

)

 

Denominator:

 

 

 

Weighted-average common shares outstanding, basic and diluted

34,708

 

 

 

34,708

 

 

Net loss per common share, basic and diluted

$

(0.20

)

 

 

$

(0.15

)

 

 

 

 

 

 

Three Months Ended June 28, 2020

 

GAAP

 

Non-GAAP

Computation of net loss per Class B preferred unit, basic and diluted:

(in thousands, except per unit data)

Numerator:

 

 

 

Net loss attributable to SkyWater Technology, Inc.

$

(5,293

)

 

 

$

(4,089

)

 

Denominator:

 

 

 

Weighted-average Class B preferred units outstanding, basic and diluted

18,000

 

 

 

18,000

 

 

Net loss per Class B preferred unit, basic and diluted

$

(0.29

)

 

 

$

(0.23

)

 

 

 

 

 

 

Three Months Ended April 4, 2021

 

GAAP

 

Non-GAAP

Computation of net loss per common share, basic and diluted:

(in thousands, except per share data)

Numerator:

 

 

 

Net loss attributable to SkyWater Technology, Inc.

$

(2,811

)

 

 

$

(1,616

)

 

Undistributed preferred return to Class B preferred unitholders

(359

)

 

 

(359

)

 

Net loss attributable to common shareholders

$

(3,170

)

 

 

$

(1,975

)

 

Denominator:

 

 

 

Weighted-average common shares outstanding, basic and diluted

3,060

 

 

 

3,060

 

 

Net loss per common share, basic and diluted

$

(1.04

)

 

 

$

(0.65

)

 

 
 

 

Three Months Ended

 

Six Months Ended Quarter Ended

 

July 4, 2021

 

June 28, 2020

 

April 4, 2021

 

July 4, 2021

 

June 28, 2020

 

(in thousands)

Net loss to shareholders

$

(6,979

)

 

 

$

(5,293

)

 

 

$

(2,811

)

 

 

$

(9,790

)

 

 

$

(6,665

)

 

Interest expense

912

 

 

 

1,322

 

 

 

1,058

 

 

 

1,970

 

 

 

2,784

 

 

Income tax benefit

(4,237

)

 

 

915

 

 

 

(425

)

 

 

(4,662

)

 

 

(28

)

 

Depreciation and amortization

6,854

 

 

 

4,314

 

 

 

6,482

 

 

 

13,336

 

 

 

8,639

 

 

EBITDA

(3,450

)

 

 

1,258

 

 

 

4,304

 

 

 

854

 

 

 

4,730

 

 

Paycheck Protection Program loan forgiveness

(6,453

)

 

 

 

 

 

 

 

 

(6,453

)

 

 

 

 

Corporate conversion and initial public offering related costs (3)

1,521

 

 

 

 

 

 

 

 

 

1,521

 

 

 

 

 

SkyWater Florida start-up costs (2)

504

 

 

 

 

 

 

 

 

 

504

 

 

 

 

 

Management transition expense (4)

435

 

 

 

 

 

 

 

 

 

435

 

 

 

 

 

Fair value changes in contingent consideration (5)

(942

)

 

 

712

 

 

 

56

 

 

 

(886

)

 

 

1,553

 

 

Equity-based compensation (1)

6,768

 

 

 

187

 

 

 

235

 

 

 

7,003

 

 

 

863

 

 

Fair value changes in warrants (6)

 

 

 

99

 

 

 

 

 

 

 

 

 

240

 

 

Management fees (7)

56

 

 

 

206

 

 

 

276

 

 

 

332

 

 

 

428

 

 

Net income attributable to non-controlling interests (8)

757

 

 

 

 

 

 

758

 

 

 

1,515

 

 

 

 

 

Adjusted EBITDA

$

(804

)

 

 

$

2,462

 

 

 

$

5,629

 

 

 

$

4,825

 

 

 

$

7,814

 

 

__________________

(8) Represents net income attributable to our VIE, which was formed for the purpose of purchasing our land, building with the proceeds of a bank loan. Since depreciation and interest expense are excluded from net loss in our adjusted EBITDA financial measure, we also exclude the net income attributable to the VIE.


« Previous Page 1 | 2 | 3 | 4  Next Page »
Featured Video
Editorial
Roberto FrazzoliEDACafe Editorial
by Roberto Frazzoli
Innovations from the 2024 TSMC Technology Symposium
More Editorial  
Latest Blog Posts
Bob Smith, Executive DirectorBridging the Frontier
by Bob Smith, Executive Director
Real Intent’s Prakash Narain on Growing into Management Role
Jean-Marie BrunetSiemens EDA
by Jean-Marie Brunet
Facing a New Age of IC Design Challenges Part 1
Anupam BakshiAgnisys Automation Review
by Anupam Bakshi
The Role of the Portable Stimulus Standard in VLSI Development
Jobs
Technical Staff Engineer - Hardware (FPGA) for Microchip at San Jose, California
Advanced Mechanical Engineer for General Dynamics Mission Systems at Marion, Virginia
Senior SOC Design Engineer for Nvidia at Santa Clara, California
Hardware Development Engineer - (PCB) for Cisco Systems Inc at Austin, Texas
Physical Design Engineer (Multiple Openings) for Samsung Electronics at Austin, Texas
Senior DPU System Application Engineer for Nvidia at Santa Clara, California
Upcoming Events
SEMICON Southeast Asia 2024 at MITEC Kuala Lumpur Malaysia - May 28 - 30, 2024
3D & Systems Summit - Heterogeneous Systems for the Intelligently Connected Era at Hilton Dresden Hotel An der Frauenkirche 5, 01067 Dresden Germany - Jun 12 - 14, 2024
2024 IEEE Symposium on VLSI Technology & Circuits at HILTON HAWAIIAN VILLAGE HONOLULU HI - Jun 16 - 20, 2024
Design Automation Conference (DAC) 2024 at Moscone West, San Francisco CA - Jun 23 - 27, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise