|
|
|
|
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
(Address of Principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
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))
|
Exhibit No.
|
Description
|
104
|
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.
|
SOLAREDGE TECHNOLOGIES, INC.
|
|
Date: November 6, 2024
|
By: /s/Ariel
Porat
|
Name: Ariel Porat
Title: Chief Financial Officer
|
• |
Revenues of $260.9 million
|
• |
Revenues from solar segment of $247.5 million
|
• |
GAAP gross margin of negative 269.2%1
|
• |
Non-GAAP gross margin2 of negative 265.4%1
|
• |
Gross margin from solar segment of negative 245.8%1
|
• |
GAAP operating loss of negative $1.09 billion1
|
• |
Non-GAAP operating loss2 of $808.1 million1
|
• |
GAAP net loss of negative $1.21 billion1
|
• |
Non-GAAP net loss2 of negative $874.3 million1
|
• |
GAAP net loss per share of negative $21.11
|
• |
Non-GAAP net loss2 per share of $15.31
|
• |
Impairment and write downs of $1.03 billion
|
• |
850 Megawatts (AC) of inverters shipped
|
• |
189 MWh of batteries for PV applications shipped
|
• |
Revenues to be within the range of $180 million to $200 million;
|
• |
Non-GAAP gross margin* expected to be within the range of negative 4% to 0%,
including approximately 1,000 basis points of net IRA manufacturing tax credit;
|
• |
Non-GAAP operating expenses* to be within the range of $103 million to $108
million;
|
• |
Revenues from the solar segment to be within the range of $170 million to $190 million;
|
• |
Gross margin from the solar segment expected to be within the range of 0% to 3% including approximately 1,050 basis points of net IRA manufacturing tax credit.
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Revenues
|
$
|
260,903
|
$
|
725,305
|
$
|
730,707
|
$
|
2,660,484
|
||||||||
Cost of revenues
|
963,229
|
582,488
|
1,470,189
|
1,900,236
|
||||||||||||
Gross profit (loss)
|
(702,326
|
)
|
142,817
|
(739,482
|
)
|
760,248
|
||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
70,372
|
80,082
|
214,999
|
246,481
|
||||||||||||
Sales and marketing
|
37,427
|
40,351
|
116,316
|
125,539
|
||||||||||||
General and administrative
|
41,212
|
39,110
|
111,085
|
111,876
|
||||||||||||
Other operating expense (income), net
|
233,929
|
—
|
237,271
|
(1,434
|
)
|
|||||||||||
Total operating expenses
|
382,940
|
159,543
|
679,671
|
482,462
|
||||||||||||
Operating income (loss)
|
(1,085,266
|
)
|
(16,726
|
)
|
(1,419,153
|
)
|
277,786
|
|||||||||
Financial income (expense), net
|
5,558
|
(7,901
|
)
|
(2,371
|
)
|
19,157
|
||||||||||
Other income (loss), net
|
(3,928
|
)
|
(484
|
)
|
14,623
|
(609
|
)
|
|||||||||
Income (loss) before income taxes
|
(1,083,636
|
)
|
(25,111
|
)
|
(1,406,901
|
)
|
296,334
|
|||||||||
Income taxes
|
(121,108
|
)
|
(36,065
|
)
|
(85,109
|
)
|
(99,622
|
)
|
||||||||
Net loss from equity method investments
|
(577
|
)
|
—
|
(1,440
|
)
|
—
|
||||||||||
Net income (loss)
|
$
|
(1,205,321
|
)
|
$
|
(61,176
|
)
|
$
|
(1,493,450
|
)
|
$
|
196,712
|
September 30,
2024
|
December 31,
2023 |
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
303,904
|
$
|
338,468
|
||||
Marketable securities
|
374,869
|
521,570
|
||||||
Trade receivables, net of allowances of $41,501 and $16,400, respectively
|
239,408
|
622,425
|
||||||
Inventories, net
|
798,383
|
1,443,449
|
||||||
Prepaid expenses and other current assets
|
401,551
|
378,394
|
||||||
Total current assets
|
2,118,115
|
3,304,306
|
||||||
LONG-TERM ASSETS:
|
||||||||
Marketable securities
|
56,041
|
407,825
|
||||||
Deferred tax assets, net
|
—
|
80,912
|
||||||
Property, plant and equipment, net
|
423,905
|
614,579
|
||||||
Operating lease right-of-use assets, net
|
43,088
|
64,167
|
||||||
Intangible assets, net
|
11,169
|
35,345
|
||||||
Goodwill
|
51,875
|
42,996
|
||||||
Other long-term assets
|
112,201
|
37,601
|
||||||
Total long-term assets
|
698,279
|
1,283,425
|
||||||
Total assets
|
2,816,394
|
4,587,731
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables, net
|
$
|
94,730
|
$
|
386,471
|
||||
Employees and payroll accruals
|
70,120
|
76,966
|
||||||
Warranty obligations
|
163,561
|
183,047
|
||||||
Deferred revenues and customers advances
|
27,367
|
40,836
|
||||||
Accrued expenses and other current liabilities
|
202,134
|
205,911
|
||||||
Convertible senior notes, net
|
345,900
|
—
|
||||||
Total current liabilities
|
903,812
|
893,231
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Convertible senior notes, net
|
329,614
|
627,381
|
||||||
Warranty obligations
|
315,343
|
335,197
|
||||||
Deferred revenues
|
226,770
|
214,607
|
||||||
Finance lease liabilities
|
39,197
|
41,892
|
||||||
Operating lease liabilities
|
31,293
|
45,070
|
||||||
Other long-term liabilities
|
13,999
|
18,444
|
||||||
Total long-term liabilities
|
956,216
|
1,282,591
|
||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
STOCKHOLDERS’ EQUITY:
|
||||||||
Common stock of $0.0001 par value - Authorized: 125,000,000 shares; issued: 57,935,436 shares at
September 30, 2024 and 57,123,437 shares at December 31, 2023; outstanding: 57,182,072 shares at September 30, 2024 and 57,123,437 shares at December 31, 2023.
|
6
|
6
|
||||||
Additional paid-in capital
|
1,779,212
|
1,680,622
|
||||||
Treasury stock, at cost; 753,364 shares held
|
(50,315
|
)
|
—
|
|||||
Accumulated other comprehensive loss
|
(57,253
|
)
|
(46,885
|
)
|
||||
Retained earnings (Accumulated deficit)
|
(715,284
|
)
|
778,166
|
|||||
Total stockholders’ equity
|
956,366
|
2,411,909
|
||||||
Total liabilities and
stockholders’ equity
|
$
|
2,816,394
|
$
|
4,587,731
|
Nine Months Ended September 30,
|
||||||||
2024
|
2023
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
(1,493,450
|
)
|
$
|
196,712
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
47,215
|
42,019
|
||||||
Provision to write down inventories to net realizable value
|
638,966
|
20,674
|
||||||
Loss on impairment and disposal of property, plant and equipment
|
206,620
|
—
|
||||||
Stock-based compensation expenses
|
112,818
|
115,015
|
||||||
Impairment of goodwill and intangible assets
|
24,725
|
—
|
||||||
Deferred income taxes, net
|
79,831
|
(18,199
|
)
|
|||||
Gain from repurchasing of convertible notes
|
(15,455
|
)
|
—
|
|||||
Loss (gain) from exchange rate fluctuations
|
8,243
|
(8,170
|
)
|
|||||
Other items
|
10,299
|
6,915
|
||||||
Changes in assets and liabilities:
|
||||||||
Trade receivables, net
|
379,214
|
(40,011
|
)
|
|||||
Inventories, net
|
15,858
|
(458,475
|
)
|
|||||
Prepaid expenses and other assets
|
(38,223
|
)
|
19,822
|
|||||
Operating lease right-of-use assets, net
|
12,286
|
12,323
|
||||||
Trade payables, net
|
(284,255
|
)
|
(53,996
|
)
|
||||
Warranty obligations
|
(39,294
|
)
|
130,863
|
|||||
Deferred revenues and customers advances
|
1,253
|
18,580
|
||||||
Operating lease liabilities
|
(11,881
|
)
|
(11,945
|
)
|
||||
Accrued expenses and other liabilities, net
|
19,574
|
(12,330
|
)
|
|||||
Net cash used in operating activities
|
(325,656
|
)
|
(40,203
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Investment in available-for-sale marketable securities
|
(200,919
|
)
|
(214,516
|
)
|
||||
Proceeds from maturities of available-for-sale marketable securities
|
632,866
|
191,810
|
||||||
Proceeds from sales of available-for-sale marketable securities
|
70,642
|
2,807
|
||||||
Purchase of property, plant and equipment
|
(95,905
|
)
|
(130,024
|
)
|
||||
Business combinations, net of cash acquired
|
(10,417
|
)
|
(16,653
|
)
|
||||
Purchase of intangible assets
|
(10,000
|
)
|
(10,600
|
)
|
||||
Disbursements for loans receivables
|
(37,500
|
)
|
(13,000
|
)
|
||||
Investment in privately-held companies
|
(25,742
|
)
|
(8,000
|
)
|
||||
Other investing activities
|
(4,270
|
)
|
9,989
|
|||||
Net cash provided by (used in) investing activities
|
318,755
|
(188,187
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Repurchase of common stock
|
(50,315
|
)
|
—
|
|||||
Partial repurchase of Notes 2025
|
(267,900
|
)
|
—
|
|||||
Proceeds from issuance of Notes 2029, net of issuance costs
|
329,214
|
—
|
||||||
Capped call transactions related to Notes 2029
|
(28,342
|
)
|
—
|
|||||
Tax withholding in connection with stock-based awards, net
|
(592
|
)
|
(9,267
|
)
|
||||
Other financing activities
|
(1,938
|
)
|
(2,038
|
)
|
||||
Net cash used in financing activities
|
(19,873
|
)
|
(11,305
|
)
|
||||
Effect of exchange rate differences on cash and cash equivalents
|
(7,790
|
)
|
7,705
|
|||||
Decrease in cash and cash equivalents
|
(34,564
|
)
|
(231,990
|
)
|
||||
Cash and cash equivalents at the beginning of the period
|
338,468
|
783,112
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
303,904
|
$
|
551,122
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||||||
September 30,
2024
|
June 30,
2024
|
March 31,
2024
|
December 31,
2023
|
September 30,
2023
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||||||||||||||||||
Gross profit (loss) (GAAP)
|
$
|
(702,326
|
)
|
$
|
(10,969
|
)
|
$
|
(26,187
|
)
|
$
|
(56,425
|
)
|
$
|
142,817
|
$
|
703,823
|
$
|
844,648
|
$
|
629,318
|
||||||||||||
Revenues from finance component
|
(250
|
)
|
(246
|
)
|
(234
|
)
|
(230
|
)
|
(215
|
)
|
(834
|
)
|
(614
|
)
|
(418
|
)
|
||||||||||||||||
Discontinued operation
|
(6
|
)
|
(757
|
)
|
(434
|
)
|
36,648
|
—
|
36,648
|
4,314
|
—
|
|||||||||||||||||||||
Stock-based compensation
|
6,039
|
6,218
|
5,968
|
5,468
|
5,882
|
23,200
|
21,818
|
18,743
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
1,484
|
362
|
197
|
343
|
441
|
1,100
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired asset
|
2,034
|
1,343
|
1,551
|
1,555
|
2,096
|
6,038
|
7,429
|
9,326
|
||||||||||||||||||||||||
Restructuring charges
|
1,216
|
4,519
|
5,822
|
23,154
|
—
|
23,154
|
—
|
—
|
||||||||||||||||||||||||
Gross profit (loss) (Non-GAAP)
|
$
|
(691,809
|
)
|
$
|
470
|
$
|
(13,317
|
)
|
$
|
10,513
|
$
|
151,021
|
$
|
793,129
|
$
|
877,595
|
$
|
656,969
|
||||||||||||||
Gross margin (loss) (GAAP)
|
(269.2
|
)%
|
(4.1
|
)%
|
(12.8
|
)%
|
(17.9
|
)%
|
19.7
|
%
|
23.6
|
%
|
27.2
|
%
|
32.0
|
%
|
||||||||||||||||
Revenues from finance component
|
(0.1
|
)
|
0.0
|
(0.1
|
)
|
(0.1
|
)
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||
Discontinued operation
|
0.0
|
(0.3
|
)
|
(0.2
|
)
|
11.6
|
—
|
1.2
|
0.1
|
—
|
||||||||||||||||||||||
Stock-based compensation
|
2.3
|
2.3
|
2.9
|
1.8
|
0.8
|
0.9
|
0.7
|
1.0
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
0.6
|
0.1
|
0.1
|
0.1
|
0.0
|
0.0
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired asset
|
1.0
|
0.5
|
0.8
|
0.5
|
0.3
|
0.2
|
0.2
|
0.5
|
||||||||||||||||||||||||
Restructuring charges
|
0.0
|
1.7
|
2.8
|
7.3
|
—
|
0.8
|
—
|
—
|
||||||||||||||||||||||||
Gross margin (loss) (Non-GAAP)
|
(265.4
|
)%
|
0.2
|
%
|
(6.5
|
)%
|
3.3
|
%
|
20.8
|
%
|
26.7
|
%
|
28.2
|
%
|
33.5
|
%
|
||||||||||||||||
Operating expenses (GAAP)
|
$
|
382,940
|
$
|
149,213
|
$
|
147,518
|
$
|
181,156
|
$
|
159,543
|
$
|
663,618
|
$
|
678,528
|
$
|
422,179
|
||||||||||||||||
Stock-based compensation - R&D
|
(17,115
|
)
|
(17,639
|
)
|
(17,139
|
)
|
(15,982
|
)
|
(16,481
|
)
|
(66,944
|
)
|
(63,211
|
)
|
(45,424
|
)
|
||||||||||||||||
Stock-based compensation - S&M
|
(6,816
|
)
|
(8,149
|
)
|
(7,911
|
)
|
(7,347
|
)
|
(7,739
|
)
|
(30,987
|
)
|
(31,017
|
)
|
(22,834
|
)
|
||||||||||||||||
Stock-based compensation - G&A
|
(6,672
|
)
|
(6,565
|
)
|
(6,588
|
)
|
(6,133
|
)
|
(6,713
|
)
|
(28,814
|
)
|
(29,493
|
)
|
(15,592
|
)
|
||||||||||||||||
Amortization and depreciation of acquired assets - R&D
|
(270
|
)
|
(271
|
)
|
(270
|
)
|
(58
|
)
|
(329
|
)
|
(989
|
)
|
(1,206
|
)
|
(530
|
)
|
||||||||||||||||
Amortization and depreciation of acquired assets - S&M
|
(566
|
)
|
(467
|
)
|
(124
|
)
|
(190
|
)
|
(321
|
)
|
(927
|
)
|
(822
|
)
|
(927
|
)
|
||||||||||||||||
Amortization and depreciation of acquired assets - G&A
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(4
|
)
|
(15
|
)
|
(21
|
)
|
(29
|
)
|
||||||||||||||||
Discontinued operation
|
11
|
—
|
47
|
(388
|
)
|
—
|
(388
|
)
|
—
|
—
|
||||||||||||||||||||||
Restructuring charges
|
(1,299
|
)
|
(366
|
)
|
(3,943
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Assets impairment and disposal by abandonment
|
(232,102
|
)
|
—
|
(1,732
|
)
|
(30,790
|
)
|
—
|
(30,790
|
)
|
(119,141
|
)
|
(2,209
|
)
|
||||||||||||||||||
Gain (loss) from assets sales
|
(1,827
|
)
|
(951
|
)
|
(1,058
|
)
|
(172
|
)
|
—
|
1,262
|
2,603
|
976
|
||||||||||||||||||||
Certain litigation and other contingencies
|
—
|
—
|
399
|
(1,786
|
)
|
—
|
(1,786
|
)
|
—
|
—
|
||||||||||||||||||||||
Acquisition costs
|
—
|
—
|
(9
|
)
|
—
|
—
|
(135
|
)
|
(350
|
)
|
—
|
|||||||||||||||||||||
Operating expenses (Non-GAAP)
|
$
|
116,282
|
$
|
114,803
|
$
|
109,188
|
$
|
118,308
|
$
|
127,956
|
$
|
503,105
|
$
|
435,870
|
$
|
335,610
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||||||
September 30,
2024
|
June 30,
2024 |
March 31,
2024
|
December 31,
2023
|
September 30,
2023
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021 |
|||||||||||||||||||||||||
Operating income (loss) (GAAP)
|
$
|
(1,085,266
|
)
|
$
|
(160,182
|
)
|
$
|
(173,705
|
)
|
$
|
(237,581
|
)
|
$
|
(16,726
|
)
|
$
|
40,205
|
$
|
166,120
|
$
|
207,139
|
|||||||||||
Revenues from finance component
|
(250
|
)
|
(246
|
)
|
(234
|
)
|
(230
|
)
|
(215
|
)
|
(834
|
)
|
(614
|
)
|
(418
|
)
|
||||||||||||||||
Discontinued operation
|
(17
|
)
|
(757
|
)
|
(481
|
)
|
37,036
|
—
|
37,036
|
4,314
|
—
|
|||||||||||||||||||||
Stock-based compensation
|
36,642
|
38,571
|
37,606
|
34,930
|
36,815
|
149,945
|
145,539
|
102,593
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
1,484
|
362
|
197
|
343
|
441
|
1,100
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired assets
|
2,872
|
2,083
|
1,947
|
1,805
|
2,750
|
7,969
|
9,478
|
10,812
|
||||||||||||||||||||||||
Restructuring charges
|
2,515
|
4,885
|
9,765
|
23,154
|
—
|
23,154
|
—
|
—
|
||||||||||||||||||||||||
Assets impairment and disposal by abandonment
|
232,102
|
—
|
1,732
|
30,790
|
—
|
30,790
|
119,141
|
2,209
|
||||||||||||||||||||||||
Loss (gain) from assets sales
|
1,827
|
951
|
1,058
|
172
|
—
|
(1,262
|
)
|
(2,603
|
)
|
(976
|
)
|
|||||||||||||||||||||
Certain litigation and other contingencies
|
—
|
—
|
(399
|
)
|
1,786
|
—
|
1,786
|
—
|
—
|
|||||||||||||||||||||||
Acquisition costs
|
—
|
—
|
9
|
—
|
—
|
135
|
350
|
—
|
||||||||||||||||||||||||
Operating income (loss) (Non-GAAP)
|
$
|
(808,091
|
)
|
$
|
(114,333
|
)
|
$
|
(122,505
|
)
|
$
|
(107,795
|
)
|
$
|
23,065
|
$
|
290,024
|
$
|
441,725
|
$
|
321,359
|
||||||||||||
Financial income (expense), net (GAAP)
|
$
|
5,558
|
$
|
(865
|
)
|
$
|
(7,064
|
)
|
$
|
22,055
|
$
|
(7,901
|
)
|
$
|
41,212
|
$
|
3,750
|
$
|
(19,915
|
)
|
||||||||||||
Non cash interest expense
|
3,785
|
3,636
|
3,536
|
3,422
|
3,284
|
12,703
|
9,954
|
8,674
|
||||||||||||||||||||||||
Unrealized losses (gains)
|
—
|
—
|
—
|
—
|
—
|
—
|
119
|
(541
|
)
|
|||||||||||||||||||||||
Currency fluctuation related to lease standard
|
966
|
(1,523
|
)
|
(1,276
|
)
|
4,359
|
(2,788
|
)
|
(3,055
|
)
|
(11,187
|
)
|
2,007
|
|||||||||||||||||||
Financial income (expense), net (Non-GAAP)
|
$
|
10,309
|
$
|
1,248
|
$
|
(4,804
|
)
|
$
|
29,836
|
$
|
(7,405
|
)
|
$
|
50,860
|
$
|
2,636
|
$
|
(9,775
|
)
|
|||||||||||||
Other income (loss) (GAAP)
|
$
|
(3,928
|
)
|
$
|
18,551
|
$
|
—
|
$
|
291
|
$
|
(484
|
)
|
$
|
(318
|
)
|
$
|
7,285
|
$
|
—
|
|||||||||||||
Loss (gain) from sale of equity and debt investments
|
(1,072
|
)
|
(1,970
|
)
|
—
|
(291
|
)
|
484
|
193
|
(8,008
|
)
|
—
|
||||||||||||||||||||
Loss (gain) from business combination
|
—
|
$
|
(1,125
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||
Gain from the repurchase of convertible notes
|
$
|
—
|
$
|
(15,456
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||||||
Loss from impairment of private held companies
|
$
|
5,000
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||
Other loss (Non-GAAP)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
(125
|
)
|
$
|
(723
|
)
|
$
|
—
|
||||||||||||||
Tax benefits (income taxes) (GAAP)
|
$
|
(121,108
|
)
|
$
|
12,245
|
$
|
23,754
|
$
|
53,202
|
$
|
(36,065
|
)
|
$
|
(46,420
|
)
|
$
|
(83,376
|
)
|
$
|
(18,054
|
)
|
|||||||||||
Uncertain tax positions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(9,007
|
)
|
|||||||||||||||||||||||
Income tax adjustment
|
44,602
|
(357
|
)
|
(5,062
|
)
|
(27,699
|
)
|
(10,561
|
)
|
(45,896
|
)
|
(9,067
|
)
|
(11,639
|
)
|
|||||||||||||||||
Tax benefits (income taxes) (Non-GAAP)
|
$
|
(76,506
|
)
|
$
|
11,888
|
$
|
18,692
|
$
|
25,503
|
$
|
(46,626
|
)
|
$
|
(92,316
|
)
|
$
|
(92,443
|
)
|
$
|
(38,700
|
)
|
|||||||||||
Equity method investments loss (GAAP)
|
$
|
(577
|
)
|
$
|
(567
|
)
|
$
|
(296
|
)
|
$
|
(350
|
)
|
$
|
—
|
$
|
(350
|
)
|
$
|
—
|
$
|
—
|
|||||||||||
Loss from equity method investments
|
577
|
567
|
296
|
350
|
—
|
350
|
—
|
—
|
||||||||||||||||||||||||
Equity method investments loss (Non-GAAP)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||||||
September 30,
2024
|
June 30,
2024 |
March 31,
2024
|
December 31,
2023
|
September 30,
2023
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||||||||||||||||||
Net income (loss) (GAAP)
|
$
|
(1,205,321
|
)
|
$
|
(130,818
|
)
|
$
|
(157,311
|
)
|
$
|
(162,383
|
)
|
$
|
(61,176
|
)
|
$
|
34,329
|
$
|
93,779
|
$
|
169,170
|
|||||||||||
Revenues from finance component
|
(250
|
)
|
(246
|
)
|
(234
|
)
|
(230
|
)
|
(215
|
)
|
(834
|
)
|
(614
|
)
|
(418
|
)
|
||||||||||||||||
Discontinued operation
|
(17
|
)
|
(757
|
)
|
(481
|
)
|
37,036
|
—
|
37,036
|
4,314
|
—
|
|||||||||||||||||||||
Stock-based compensation
|
36,642
|
38,571
|
37,606
|
34,930
|
36,815
|
149,945
|
145,539
|
102,593
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
1,484
|
362
|
197
|
343
|
441
|
1,100
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired assets
|
2,872
|
2,083
|
1,947
|
1,805
|
2,750
|
7,969
|
9,478
|
10,812
|
||||||||||||||||||||||||
Restructuring charges
|
2,515
|
4,885
|
9,765
|
23,154
|
—
|
23,154
|
—
|
—
|
||||||||||||||||||||||||
Assets impairment and disposal by abandonment
|
232,102
|
—
|
1,732
|
30,790
|
—
|
30,790
|
119,141
|
2,209
|
||||||||||||||||||||||||
Loss (gain) from assets sales
|
1,827
|
951
|
1,058
|
172
|
—
|
(1,262
|
)
|
(2,603
|
)
|
(976
|
)
|
|||||||||||||||||||||
Certain litigation and other contingencies
|
—
|
—
|
(399
|
)
|
1,786
|
—
|
1,786
|
—
|
—
|
|||||||||||||||||||||||
Acquisition costs
|
—
|
—
|
9
|
—
|
—
|
135
|
350
|
—
|
||||||||||||||||||||||||
Non cash interest expense
|
3,785
|
3,636
|
3,536
|
3,422
|
3,284
|
12,703
|
9,954
|
8,674
|
||||||||||||||||||||||||
Unrealized losses (gains)
|
—
|
—
|
—
|
—
|
—
|
—
|
119
|
(541
|
)
|
|||||||||||||||||||||||
Currency fluctuation related to lease standard
|
966
|
(1,523
|
)
|
(1,276
|
)
|
4,359
|
(2,788
|
)
|
(3,055
|
)
|
(11,187
|
)
|
2,007
|
|||||||||||||||||||
Loss (gain) from sale of equity and debt investments
|
(1,072
|
)
|
(1,970
|
)
|
—
|
(291
|
)
|
484
|
193
|
(8,008
|
)
|
—
|
||||||||||||||||||||
Loss (gain) from business combination
|
—
|
(1,125
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Gain from the repurchase of convertible notes
|
—
|
(15,456
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Loss from impairment of private held companies
|
5,000
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Uncertain tax positions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(9,007
|
)
|
|||||||||||||||||||||||
Income tax adjustment
|
44,602
|
(357
|
)
|
(5,062
|
)
|
(27,699
|
)
|
(10,561
|
)
|
(45,896
|
)
|
(9,067
|
)
|
(11,639
|
)
|
|||||||||||||||||
equity method adjustments
|
577
|
567
|
296
|
350
|
—
|
350
|
—
|
—
|
||||||||||||||||||||||||
Net income (loss) (Non-GAAP)
|
$
|
(874,288
|
)
|
$
|
(101,197
|
)
|
$
|
(108,617
|
)
|
$
|
(52,456
|
)
|
$
|
(30,966
|
)
|
$
|
248,443
|
$
|
351,195
|
$
|
272,884
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||||||
September 30,
2024
|
June 30,
2024 |
March 31,
2024
|
December 31,
2023
|
September 30,
2023
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||||||||||||||||||
Net basic earnings (loss) per share (GAAP)
|
$
|
(21.13
|
)
|
$
|
(2.31
|
)
|
$
|
(2.75
|
)
|
$
|
(2.85
|
)
|
$
|
(1.08
|
)
|
$
|
0.61
|
$
|
1.70
|
$
|
3.24
|
|||||||||||
Revenues from finance component
|
(0.01
|
)
|
0.00
|
(0.01
|
)
|
(0.01
|
)
|
0.00
|
(0.02
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||||||||||||
Discontinued operation
|
0.00
|
(0.02
|
)
|
(0.01
|
)
|
0.65
|
—
|
0.66
|
0.08
|
—
|
||||||||||||||||||||||
Stock-based compensation
|
0.64
|
0.69
|
0.66
|
0.62
|
0.65
|
2.65
|
2.64
|
1.97
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
0.03
|
0.00
|
0.01
|
0.00
|
0.00
|
0.02
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired assets
|
0.05
|
0.04
|
0.03
|
0.04
|
0.05
|
0.14
|
0.17
|
0.21
|
||||||||||||||||||||||||
Restructuring charges
|
0.04
|
0.08
|
0.17
|
0.40
|
—
|
0.41
|
—
|
—
|
||||||||||||||||||||||||
Assets impairment and disposal by abandonment
|
4.07
|
—
|
0.03
|
0.54
|
—
|
0.54
|
2.17
|
0.05
|
||||||||||||||||||||||||
Loss (gain) from assets sales
|
0.04
|
0.02
|
0.02
|
0.01
|
—
|
(0.02
|
)
|
(0.05
|
)
|
(0.03
|
)
|
|||||||||||||||||||||
Certain litigation and other contingencies
|
—
|
—
|
(0.01
|
)
|
0.03
|
—
|
0.03
|
—
|
—
|
|||||||||||||||||||||||
Acquisition costs
|
—
|
—
|
0.00
|
—
|
—
|
0.00
|
0.01
|
—
|
||||||||||||||||||||||||
Non cash interest expense
|
0.06
|
0.07
|
0.06
|
0.06
|
0.06
|
0.23
|
0.18
|
0.16
|
||||||||||||||||||||||||
Unrealized losses (gains)
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
(0.01
|
)
|
|||||||||||||||||||||||
Currency fluctuation related to lease standard
|
0.02
|
(0.04
|
)
|
(0.02
|
)
|
0.07
|
(0.05
|
)
|
(0.06
|
)
|
(0.21
|
)
|
0.04
|
|||||||||||||||||||
Loss (gain) from sale of equity and debt investments
|
(0.02
|
)
|
(0.03
|
)
|
—
|
0.00
|
0.01
|
0.01
|
(0.14
|
)
|
—
|
|||||||||||||||||||||
Loss (gain) from business combination
|
—
|
(0.02
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Gain from the repurchase of convertible notes
|
—
|
(0.27
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Loss from impairment of private held companies
|
0.09
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Uncertain tax positions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(0.17
|
)
|
|||||||||||||||||||||||
Income tax adjustment
|
0.78
|
(0.01
|
)
|
(0.09
|
)
|
(0.49
|
)
|
(0.19
|
)
|
(0.81
|
)
|
(0.16
|
)
|
(0.22
|
)
|
|||||||||||||||||
Equity method adjustments
|
0.01
|
0.01
|
0.01
|
0.01
|
—
|
0.00
|
—
|
—
|
||||||||||||||||||||||||
Net basic earnings (loss) per share (Non-GAAP)
|
$
|
(15.33
|
)
|
$
|
(1.79
|
)
|
$
|
(1.90
|
)
|
$
|
(0.92
|
)
|
$
|
(0.55
|
)
|
$
|
4.39
|
$
|
6.38
|
$
|
5.23
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||||||
September 30,
2024
|
June 30,
2024 |
March 31,
2024
|
December 31,
2023
|
September 30,
2023
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021 |
|||||||||||||||||||||||||
Net diluted earnings (loss) per share (GAAP)
|
$
|
(21.13
|
)
|
$
|
(2.31
|
)
|
$
|
(2.75
|
)
|
$
|
(2.85
|
)
|
$
|
(1.08
|
)
|
$
|
0.60
|
$
|
1.65
|
$
|
3.06
|
|||||||||||
Revenues from finance component
|
(0.01
|
)
|
0.00
|
(0.01
|
)
|
(0.01
|
)
|
0.00
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||||||||||||
Discontinued operation
|
0.00
|
(0.02
|
)
|
(0.01
|
)
|
0.65
|
—
|
0.64
|
0.08
|
—
|
||||||||||||||||||||||
Stock-based compensation
|
0.64
|
0.69
|
0.66
|
0.62
|
0.65
|
2.57
|
2.43
|
1.77
|
||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in inventories
|
0.03
|
0.00
|
0.01
|
0.00
|
0.00
|
0.02
|
—
|
—
|
||||||||||||||||||||||||
Amortization and depreciation of acquired assets
|
0.05
|
0.04
|
0.03
|
0.04
|
0.05
|
0.14
|
0.16
|
0.19
|
||||||||||||||||||||||||
Restructuring charges
|
0.04
|
0.08
|
0.17
|
0.40
|
—
|
0.40
|
—
|
—
|
||||||||||||||||||||||||
Assets impairment and disposal by abandonment
|
4.07
|
—
|
0.03
|
0.54
|
—
|
0.53
|
2.02
|
0.04
|
||||||||||||||||||||||||
Loss (gain) from assets sales
|
0.04
|
0.02
|
0.02
|
0.01
|
—
|
(0.02
|
)
|
(0.04
|
)
|
(0.02
|
)
|
|||||||||||||||||||||
Certain litigation and other contingencies
|
—
|
—
|
(0.01
|
)
|
0.03
|
—
|
0.03
|
—
|
—
|
|||||||||||||||||||||||
Acquisition costs
|
—
|
—
|
0.00
|
—
|
—
|
0.00
|
0.00
|
—
|
||||||||||||||||||||||||
Non cash interest expense
|
0.06
|
0.07
|
0.06
|
0.06
|
0.06
|
0.03
|
0.13
|
0.12
|
||||||||||||||||||||||||
Unrealized losses (gains)
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
(0.01
|
)
|
|||||||||||||||||||||||
Currency fluctuation related to lease standard
|
0.02
|
(0.04
|
)
|
(0.02
|
)
|
0.07
|
(0.05
|
)
|
(0.05
|
)
|
(0.19
|
)
|
0.03
|
|||||||||||||||||||
Loss (gain) from sale of equity and debt investments
|
(0.02
|
)
|
(0.03
|
)
|
—
|
0.00
|
0.01
|
0.00
|
(0.13
|
)
|
—
|
|||||||||||||||||||||
Loss (gain) from business combination
|
—
|
(0.02
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Gain from the repurchase of convertible notes
|
—
|
(0.27
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
Loss from impairment of private held companies
|
0.09
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Uncertain tax positions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(0.16
|
)
|
|||||||||||||||||||||||
Income tax adjustment
|
0.78
|
(0.01
|
)
|
(0.09
|
)
|
(0.49
|
)
|
(0.19
|
)
|
(0.76
|
)
|
(0.15
|
)
|
(0.20
|
)
|
|||||||||||||||||
Equity method adjustments
|
0.01
|
0.01
|
0.01
|
0.01
|
—
|
0.00
|
—
|
—
|
||||||||||||||||||||||||
Net diluted earnings (loss) per share (Non-GAAP)
|
$
|
(15.33
|
)
|
$
|
(1.79
|
)
|
$
|
(1.90
|
)
|
$
|
(0.92
|
)
|
$
|
(0.55
|
)
|
$
|
4.12
|
$
|
5.95
|
$
|
4.81
|
|||||||||||
Number of shares used in computing net diluted earnings (loss) per share (GAAP)
|
57,029,983
|
56,687,006
|
57,140,126
|
56,916,831
|
56,671,504
|
57,237,518
|
55,087,770
|
55,971,030
|
||||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
—
|
—
|
—
|
725,859
|
963,373
|
773,636
|
||||||||||||||||||||||||
Notes due 2025
|
—
|
—
|
—
|
—
|
—
|
2,276,818
|
—
|
—
|
||||||||||||||||||||||||
Number of shares used in computing net diluted earnings (loss) per share (Non-GAAP)
|
57,029,983
|
56,687,006
|
57,140,126
|
56,916,831
|
56,671,504
|
60,240,195
|
56,051,143
|
56,744,666
|