| TOWER SEMICONDUCTOR LTD. | |||
| Date: August 4, 2025 |
By:
|
/s/ Nati Somekh | |
| Name: Nati Somekh | |||
| Title: Corporate Secretary | |||

|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
|
(dollars in thousands)
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||
|
(dollars and share count in thousands, except per share data)
|
|
Three months ended
|
||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||
|
2025
|
2025
|
2024
|
||||||||||
|
REVENUES
|
$
|
372,061
|
$
|
358,170
|
$
|
351,181
|
||||||
|
COST OF REVENUES
|
292,035
|
284,999
|
264,259
|
|||||||||
|
GROSS PROFIT
|
80,026
|
73,171
|
86,922
|
|||||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||||||
|
Research and development
|
19,418
|
20,172
|
18,994
|
|||||||||
|
Marketing, general and administrative
|
20,743
|
20,101
|
19,050
|
|||||||||
|
Restructuring income, net*
|
--
|
--
|
(6,270
|
)
|
||||||||
|
40,161
|
40,273
|
31,774
|
||||||||||
|
OPERATING PROFIT
|
39,865
|
32,898
|
55,148
|
|||||||||
|
FINANCING AND OTHER INCOME, NET
|
14,387
|
10,598
|
7,710
|
|||||||||
|
PROFIT BEFORE INCOME TAX
|
54,252
|
43,496
|
62,858
|
|||||||||
|
INCOME TAX EXPENSE, NET
|
(8,660
|
)
|
(3,779
|
)
|
(6,108
|
)
|
||||||
|
NET PROFIT
|
45,592
|
39,717
|
56,750
|
|||||||||
|
Net loss (profit) attributable to non-controlling interest
|
959
|
425
|
(3,305
|
)
|
||||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
46,551
|
$
|
40,142
|
$
|
53,445
|
||||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.42
|
$
|
0.36
|
$
|
0.48
|
||||||
|
Weighted average number of shares
|
111,810
|
111,575
|
111,037
|
|||||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.41
|
$
|
0.35
|
$
|
0.48
|
||||||
|
Weighted average number of shares
|
113,282
|
113,152
|
111,979
|
|||||||||
|
* Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations.
|
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
46,551
|
$
|
40,142
|
$
|
53,445
|
||||||
|
Stock based compensation and amortization
of acquired intangible assets
|
10,595
|
10,335
|
8,229
|
|||||||||
|
Restructuring income, net **
|
--
|
--
|
(2,634
|
)
|
||||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
57,146
|
$
|
50,477
|
$
|
59,040
|
||||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
|
Basic
|
$
|
0.51
|
$
|
0.45
|
$
|
0.53
|
||||||
|
Diluted
|
$
|
0.50
|
$
|
0.45
|
$
|
0.53
|
|
** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations, net of tax.
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||
|
(dollars and share count in thousands, except per share data)
|
|
Six months ended
|
||||||||
|
June 30,
|
||||||||
|
2025
|
2024
|
|||||||
|
REVENUES
|
$
|
730,231
|
$
|
678,419
|
||||
|
COST OF REVENUES
|
577,034
|
518,891
|
||||||
|
GROSS PROFIT
|
153,197
|
159,528
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
39,590
|
38,945
|
||||||
|
Marketing, general and administrative
|
40,844
|
37,720
|
||||||
|
Restructuring income, net*
|
--
|
(6,270
|
)
|
|||||
|
80,434
|
70,395
|
|||||||
|
OPERATING PROFIT
|
72,763
|
89,133
|
||||||
|
FINANCING AND OTHER INCOME , NET
|
24,985
|
11,694
|
||||||
|
PROFIT BEFORE INCOME TAX
|
97,748
|
100,827
|
||||||
|
INCOME TAX EXPENSE, NET
|
(12,439
|
)
|
(1,030
|
)
|
||||
|
NET PROFIT
|
85,309
|
99,797
|
||||||
|
Net loss (profit) attributable to non-controlling interest
|
1,384
|
(1,718
|
)
|
|||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
86,693
|
$
|
98,079
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.78
|
$
|
0.88
|
||||
|
Weighted average number of shares
|
111,693
|
110,938
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.77
|
$
|
0.88
|
||||
|
Weighted average number of shares
|
113,218
|
111,964
|
||||||
|
* Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations.
|
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
86,693
|
$
|
98,079
|
||||
|
Stock based compensation and amortization
of acquired intangible assets
|
20,930
|
15,438
|
||||||
|
Restructuring income, net **
|
--
|
(2,634
|
)
|
|||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
107,623
|
$
|
110,883
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
0.96
|
$
|
1.00
|
||||
|
Diluted
|
$
|
0.95
|
$
|
0.99
|
|
** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations, net of tax.
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
274,818
|
$
|
260,497
|
||||
|
Net cash provided by operating activities
|
122,599
|
113,085
|
||||||
|
Investments in property and equipment, net
|
(110,682
|
)
|
(112,615
|
)
|
||||
|
Debt received (repaid), net
|
5,104
|
(10,439
|
)
|
|||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
1,454
|
(2,658
|
)
|
|||||
|
Proceeds from (investments in) deposits, marketable securities and other assets, net
|
(28,000
|
)
|
17,443
|
|||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
265,293
|
$
|
265,313
|
||||
|
Six months ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
271,894
|
$
|
260,664
|
||||
|
Net cash provided by operating activities
|
216,521
|
223,123
|
||||||
|
Investments in property and equipment, net
|
(222,093
|
)
|
(210,633
|
)
|
||||
|
Debt repaid, net
|
(21,770
|
)
|
(18,848
|
)
|
||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
4,271
|
(5,323
|
)
|
|||||
|
Proceeds from deposits, marketable securities and other assets, net
|
16,470
|
16,330
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
265,293
|
$
|
265,313
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|||||
|
(dollars in thousands)
|
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||
|
Net profit for the period
|
$
|
45,592
|
$
|
56,750
|
$
|
85,309
|
$
|
99,797
|
||||||||
|
Adjustments to reconcile net profit for the period
|
||||||||||||||||
|
to net cash provided by operating activities:
|
||||||||||||||||
|
Income and expense items not involving cash flows:
|
||||||||||||||||
|
Depreciation and amortization *
|
74,636
|
65,567
|
148,864
|
125,111
|
||||||||||||
|
Other expense, net
|
3,559
|
--
|
4,117
|
5,993
|
||||||||||||
|
Changes in assets and liabilities:
|
||||||||||||||||
|
Trade accounts receivable
|
4,972
|
(6,602
|
)
|
(1,382
|
)
|
(13,091
|
)
|
|||||||||
|
Other current assets
|
(5,002
|
)
|
3,141
|
620
|
(10,313
|
)
|
||||||||||
|
Inventories
|
(7,745
|
)
|
17,744
|
(11,873
|
)
|
(5,959
|
)
|
|||||||||
|
Trade accounts payable
|
8,218
|
(19,741
|
)
|
(2,896
|
)
|
12,818
|
||||||||||
|
Deferred revenues and customers' advances
|
(7,297
|
)
|
(2,091
|
)
|
(11,729
|
)
|
(4,022
|
)
|
||||||||
|
Other current liabilities
|
5,580
|
274
|
9,298
|
17,142
|
||||||||||||
|
Other long-term liabilities
|
86
|
(1,957
|
)
|
(3,807
|
)
|
(4,353
|
)
|
|||||||||
|
Net cash provided by operating activities
|
122,599
|
113,085
|
216,521
|
223,123
|
||||||||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||
|
Investments in property and equipment, net
|
(110,682
|
)
|
(112,615
|
)
|
(222,093
|
)
|
(210,633
|
)
|
||||||||
|
Proceeds from (investments in) deposits, marketable securities
and other assets, net
|
(28,000
|
)
|
17,443
|
16,470
|
16,330
|
|||||||||||
|
Net cash used in investing activities
|
(138,682
|
)
|
(95,172
|
)
|
(205,623
|
)
|
(194,303
|
)
|
||||||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||
|
Debt received (repaid), net
|
5,104
|
(10,439
|
)
|
(21,770
|
)
|
(18,848
|
)
|
|||||||||
|
Net cash provided by (used in) financing activities
|
5,104
|
(10,439
|
)
|
(21,770
|
)
|
(18,848
|
)
|
|||||||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
1,454
|
(2,658
|
)
|
4,271
|
(5,323
|
)
|
||||||||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(9,525
|
)
|
4,816
|
(6,601
|
)
|
4,649
|
||||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
274,818
|
260,497
|
271,894
|
260,664
|
||||||||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
265,293
|
$
|
265,313
|
$
|
265,293
|
$
|
265,313
|
||||||||