share_log

Aehr Test Systems Reports Fiscal 2024 Fourth Quarter and Full Year Financial Results and Provides Fiscal 2025 Full Year Financial Guidance

Aehr Test Systems Reports Fiscal 2024 Fourth Quarter and Full Year Financial Results and Provides Fiscal 2025 Full Year Financial Guidance

aehr test systems报告2024财年第四季度和全年财务业绩,并提供2025全年财务指导。
Accesswire ·  16:05

FREMONT, CA / ACCESSWIRE / July 16, 2024 / Aehr Test Systems (NASDAQ:AEHR), a worldwide supplier of semiconductor test and burn-in equipment, today announced financial results for its fiscal 2024 fourth quarter and full year ended May 31, 2024.

2024年5月31日结束的财年第四季度和全年财务业绩公布后,供应半导体测试和烤机设备的全球供应商Aehr Test Systems(纳斯达克:AEHR)今天宣布其财务业绩。

Fiscal Fourth Quarter Financial Results:

财政第四季度财务业绩:

  • Net revenue was $16.6 million, compared to $22.3 million in the fourth quarter of fiscal 2023

  • GAAP net income was $23.9 million, or $0.81 per diluted share, which includes the impact of a tax benefit resulting from the release of the Company's full income tax valuation allowance of approximately $20.8 million, compared to GAAP net income of $6.1 million, or $0.21 per diluted share, in the fourth quarter of fiscal 2023.

  • Non-GAAP net income was $24.7 million, or $0.84 per diluted share, which includes the tax benefit and excludes acquisition related costs and the impact of stock-based compensation, compared to non-GAAP net income of $6.8 million, or $0.23 per diluted share, in the fourth quarter of fiscal 2023.

  • Bookings were $4.0 million for the quarter

  • Backlog as of May 31, 2024, was $7.3 million. Effective backlog, which includes all orders received since the end of the fourth quarter, is $20.8 million.

  • Total cash and cash equivalents as of May 31, 2024 were $49.2 million, up from $47.6 million at February 29, 2024

  • 净营业收入为1660万美元,而在2023财年第四季度为2230万美元。

  • 根据GAAP,净利润为2390万美元,每股摊薄盈利为0.81美元,其中包括公司扣除的约2080万美元所得税收益的影响,而在2023财年第四季度的根据GAAP的净利润为610万美元,每股摊薄盈利为0.21美元。

  • 根据非GAAP,净利润为2470万美元,每股摊薄盈利为0.84美元,其中包括所得税收益,并排除收购相关成本和股票补偿的影响,而在2023财年第四季度的非GAAP净利润为680万美元,每股摊薄盈利为0.23美元。

  • 本季度预订总额为400万美元。

  • 截至2024年5月31日,积压订单为730万美元。有效订单,包括第四财季以后接收到的所有订单,为2080万美元。

  • 截至2024年5月31日,现金及现金等价物总额为4920万美元,高于2024年2月29日的4760万美元。

Fiscal Year Financial Results:

财政年度财务业绩:

  • Net revenue was a record $66.2 million, compared to $65.0 million in fiscal 2023

  • GAAP net income was $33.2 million, or $1.12 per diluted share, which includes the impact of a tax benefit resulting from the release of the Company's full income tax valuation allowance of approximately $20.8 million recognized in the fourth quarter, compared to GAAP net income of $14.6 million, or $0.50 per diluted share, in fiscal 2023.

  • Non-GAAP net income, which includes the tax benefit and excludes acquisition related costs and the impact of stock-based compensation, was $35.8 million, or $1.21 per diluted share, compared to non-GAAP net income of $17.3 million, or $0.59 per diluted share, in fiscal 2023.

  • 净营业收入创下记录,为6620万美元,在2023财年为6500万美元。

  • 根据GAAP,净利润为3320万美元,每股摊薄盈利为1.12美元,其中包括公司扣除的约2080万美元所得税收益的影响,并在第四财季确认,而在2023财年根据GAAP的净利润为1460万美元,每股摊薄盈利为0.50美元。

  • 根据非GAAP,净利润,包括所得税收益并排除收购相关成本和股票补偿的影响,为3580万美元,每股摊薄盈利为1.21美元,而在2023财年根据非GAAP的净利润为1730万美元,每股摊薄盈利为0.59美元。

An explanation of the use of non-GAAP financial measures and a reconciliation of Aehr's non-GAAP financial measures to the most directly comparable GAAP financial measures can be found in the accompanying tables.

关于使用非GAAP财务指标的解释以及Aehr的非GAAP财务指标与最直接可比的GAAP财务指标的调节,可在随附的表格中找到。

Gayn Erickson, President and CEO of Aehr Test Systems, commented:

Aehr Test Systems的总裁兼首席执行官Gayn Erickson评论道:

"Our full-year revenue and net income results exceeded our previously provided guidance and surpassed analyst consensus. Although we saw customer pushouts of silicon carbide devices due to slower electric vehicle (EV) demand in the second half of our fiscal year, we achieved another record year for annual revenue for Aehr.

“我们的全年营收和净利润业绩超过了之前提供的指导,并超过了分析师的一致预期。虽然在我们的财年下半年,由于新能源车需求减缓,发现碳化硅器件的客户推迟了交货,但我们在Aehr刷新了年度营收记录。”

"Wafer level test and burn-in of silicon carbide power semiconductors used in EVs was a key driver of our business in the last year, and we anticipate silicon carbide will continue to be a key contributor to revenue in the current fiscal year and beyond. To that point, we announced today that we received $12.7 million in orders from one of our silicon carbide test and burn-in customers for FOX WaferPak full wafer Contactors to support production of silicon carbide power devices for electric vehicles to be delivered over the next three months.

“在过去的一年中,碳化硅功率半导体在晶圆级测试和烤机方面是我们业务的一个关键驱动因素,我们预计碳化硅在目前财年和以后的年度营收中仍将作出重要贡献。为此,我们今天宣布,我们从我们的一个碳化硅测试和烤机客户那里获得1270万美元的订单,用于支持未来三个月内交付给新能源车的碳化硅功率器件的FOX WaferPak全晶圆接触器。

"The silicon carbide market continues to be an enormous opportunity for Aehr as we see more auto suppliers committed to silicon carbide in their EVs, as well as roadmaps that are based on modules for their electric motor power inverters. By 2030, battery EVs are forecasted to more than triple last year's sales to 30 million or 30% of total vehicles manufactured worldwide.

“在未来,我们仍看好碳化硅市场机会。我们看到更多的汽车供应商致力于在其新能源汽车中使用碳化硅,以及以模块为基础的电动机功率逆变器路线图。到2030年,据预测,电动汽车销量将增加到3000万辆或全球汽车总销量的30%。

"We remain actively engaged with a significant number of new silicon carbide device and module suppliers and seek to meet their anticipated capacity coming online beginning in 2025. We are also seeing growing demand for silicon carbide devices beyond the EV market, such as solar, data center, and other industrial applications for power conversion. We believe we are well positioned to continue to grow our business in silicon carbide, and we expect to receive first orders from a significant number of additional silicon carbide customers by the end of this fiscal year.

“我们与大量新的碳化硅器件和模块供应商保持着积极联系,并有望满足他们在2025年开始上线的预期容量。我们也看到在 EV 市场之外,例如太阳能、数据中心和其他用于功率转换的工业应用,碳化硅器件的需求正在不断增长。我们相信我们在碳化硅领域的业务发展前景良好,并预计在本财年结束前从大量其他碳化硅客户处获得首笔订单。”

"We are also seeing traction with several emerging opportunities for our test and burn-in solutions in new target markets and expect bookings and revenue across a much broader range of customers and markets this fiscal year.

“我们还看到了一些新兴市场机会的迹象,针对新的目标市场提供测试和烤机解决方案,并预计这一财年将在更广泛的客户和市场上产生预订和收入。”

"One of the key new market opportunities we are focusing on is the growing demand for Artificial Intelligence (AI) processor test and burn-in at both the wafer level and the packaged part level.

“我们正在关注越来越多的人工智能(AI)处理器测试和烤机需求,既在晶圆级也在封装部件级别。这是我们着重关注的一项新市场机会。”

"We are currently working with an AI accelerator company and have secured a commitment from them to evaluate our FOX solution for use in production wafer level burn-in of their high-power processors. Upon successful demonstration of wafer level test results and throughput, we expect they will utilize our new high-power FOX-XP systems for production of their next generation AI processors, starting this fiscal year.

我们目前正在与一家人工智能加速器公司合作,并已获得他们承诺评估我们的FOX解决方案以用于其高功率处理器的晶圆级烧录生产。在成功演示晶圆级测试结果和吞吐量后,我们预计他们将使用我们的新高功率FOX-XP系统在本财年开始生产它们的下一代人工智能处理器。

"We also announced today in a separate press release our acquisition of Incal Technology, a manufacturer of highly acclaimed reliability test and burn-in solutions of a wide range of semiconductor devices and markets, with a new product family of ultra-high-power test solutions for AI accelerators, graphics & network processors, and high-performance computing processors. We believe that between wafer level and package part, the reliability test and production burn-in market for AI processors exceeds $100 million annually, and with this combined product portfolio we believe we have the opportunity to capture a meaningful share of the market this fiscal year.

我们还在今天发布了另一份新闻稿,宣布我们已收购Incal Technology,一家生产广受好评的可靠性测试和烧录解决方案的半导体器件和市场制造商,该公司拥有针对人工智能加速器、图形和网络处理器和高性能计算处理器的新产品系列的超高功率测试解决方案。我们认为,在晶圆级和封装级的部件中,人工智能加速器的可靠性测试和生产烧录市场每年超过1000万美元,凭借这个组合的产品组合,我们相信本财年有机会占据市场的重要份额。

"This past year we announced our first order for a FOX wafer level test and burn-in system for gallium nitride (GaN) devices. While silicon carbide will be the semiconductor material of choice for EV traction inverters, GaN is expected to gain significant penetration in the on-board charging market as well as other automotive, solar, and data center power conversion applications. We are working with several of the GaN market leaders, and received a significant number of WaferPak orders throughout the year for gallium nitride reliability test and qualification. We have now received our first forecasts for wafer level production burn-in systems to be delivered during this fiscal year. We continue to be encouraged by this market and believe it will be significant in market size for semiconductors and has the potential to be a solid market opportunity for Aehr's solutions.

在过去的一年中,我们为氮化镓设备的FOX晶圆级测试和烧录系统接到了我们的第一笔订单。尽管碳化硅将成为电动汽车牵引变流器的半导体材料选择,但氮化镓预计将在车载充电市场及其它汽车、太阳能和数据中心的电力转换应用领域占有重要地位。我们正在与几家氮化镓市场领导者合作,并在整个年度收到了大量氮化镓可靠性测试和鉴定的晶圆包装订单。我们现在已经收到了首批晶圆级生产烧录系统的预测,将在本财年内交付。我们继续对该市场感到鼓舞,并相信它将在半导体市场中占有重要地位,并具有成为Aehr解决方案的良好市场机会的潜力。

"Within the silicon photonics market, we shipped the first order from a major silicon photonics customer for the new high-power configuration of our FOX-XP system this last fiscal year. This new configuration expands our market opportunity by enabling cost-effective volume production test of wafers of next-generation photonic ICs that are targeted for use in the new optical I/O or co-packaged optics market. Nvidia, AMD, and Intel have all discussed the potential for adding optical chip-to-chip communication for performance improvement and power savings for AI processors and High-Performance Computing chips.

在硅光子市场内,我们在上个财年向一家主要的硅光子客户发货了我们FOX-XP系统新的高功率配置的第一笔订单。这种新配置扩大了我们的市场机会,通过实现成本效益的大规模生产测试下一代光子集成电路,该光子集成电路旨在用于新的光学 I/O 或为硅片上的光学底包涵盖市场。英伟达、AMD和英特尔都讨论过为人工智能处理器和高性能计算芯片添加光学芯片对芯片之间通信的潜力,以实现性能提升和节能。

"Looking ahead, we believe Aehr has significant opportunities for growth in fiscal 2025 and beyond with our industry-leading product portfolio, and we look forward to updating you on our progress throughout the year as we seek to capitalize on these exciting new opportunities."

展望未来,我们相信Aehr在2025财年及以后的增长机会巨大,拥有行业领先的产品组合,我们期待在全年的过程中更新我们在这些令人兴奋的新机会上的进展。

Fiscal 2025 Financial Guidance:

2025财年财务指导:

For the fiscal year ending May 30, 2025, Aehr expects total revenue of at least $70 million and net profit before taxes of at least 10% of revenue.

对于截至2025年5月30日的财年,Aehr预计总营业收入至少为7000万美元,税前净利润至少占收入的10%。

Management Conference Call and Webcast:

管理层电话会议和网络研讨会:

Aehr Test Systems will host a conference call and webcast today at 5:00 p.m. Eastern (2:00 p.m. PT) to discuss its fiscal 2024 fourth quarter and full year operating results. To access the live call, dial +1 888-506-0062 (US and Canada) or +1 973-528-0011 (International) and give the participant passcode 196310.

Aehr Test Systems将于今天下午5:00(美东时间2:00 p.m.)举行电话会议和网络研讨会,讨论其2024年第四季度和全年业务运营结果。要进入现场会议,请拨打+1 888-506-0062(美国和加拿大)或+1 973-528-0011(国际)并提供参会人员通行证号码196310。

In addition, a live and archived webcast of the conference call will be available over the Internet at in the Investor Relations section and may also be accessed by clicking here. A phone replay of the conference call will also be available beginning approximately two hours after conclusion of the live call and will remain available for one week. To access the call replay, dial +1 877-481-4010 (US and Canada) or +1 919-882-2331 (International) and enter replay passcode 50772.

此外,电话会议的现场和存档网络研讨会将在投资者关系部分提供,并可以通过单击此处进行访问。约两个小时后,会议呼叫的电话回放也将提供,并将保持一周。要进入呼叫重放,请拨打+1 877-481-4010(美国和加拿大)或+1 919-882-2331(国际),并输入回放通行证号码50772。

About Aehr Test Systems

aehr@mkr-group.com

Headquartered in Fremont, California, Aehr Test Systems is a leading provider of test solutions for testing, burning-in, and stabilizing semiconductor devices in wafer level, singulated die, and package part form, and has installed thousands of systems worldwide. Increasing quality, reliability, safety, and security needs of semiconductors used across multiple applications, including electric vehicles, electric vehicle charging infrastructure, solar and wind power, computing, data and telecommunications infrastructure, and solid-state memory and storage, are driving additional test requirements, incremental capacity needs, and new opportunities for Aehr Test products and solutions. Aehr has developed and introduced several innovative products including the FOX-P families of test and burn-in systems and FOX WaferPak Aligner, FOX WaferPak Contactor, FOX DiePak Carrier and FOX DiePak Loader. The FOX-XP and FOX-NP systems are full wafer contact and singulated die/module test and burn-in systems that can test, burn-in, and stabilize a wide range of devices such as leading-edge silicon carbide-based and other power semiconductors, 2D and 3D sensors used in mobile phones, tablets, and other computing devices, memory semiconductors, processors, microcontrollers, systems-on-a-chip, and photonics and integrated optical devices. The FOX-CP system is a low-cost single-wafer compact test solution for logic, memory and photonic devices and the newest addition to the FOX-P product family. The FOX WaferPak Contactor contains a unique full wafer contactor capable of testing wafers up to 300mm that enables IC manufacturers to perform test, burn-in, and stabilization of full wafers on the FOX-P systems. The FOX DiePak Carrier allows testing, burning in, and stabilization of singulated bare die and modules up to 1024 devices in parallel per DiePak on the FOX-NP and FOX-XP systems up to nine DiePaks at a time. For more information, please visit Aehr Test Systems' website at .

Aehr Test Systems总部位于加利福尼亚州弗里蒙特,是半导体器件在晶圆级、独立晶片和封装件中的测试解决方案的领先供应商,已在全球安装了数千台系统。半导体在多个应用中的质量、可靠性、安全性和安全性的需求(包括电动汽车、电动汽车充电基础设施、太阳能和风力发电、计算、数据和电信基础设施以及固态记忆卡和存储)正在推动额外的测试需求、增量容量需求和Aehr测试产品和解决方案的新机遇。Aehr已经开发并推出了几种创新产品,包括FOX-P系列测试和烧录系统,FOX WaferPak Aligner,FOX WaferPak Contactor,FOX DiePak Carrier和FOX DiePak Loader。FOX-XP和FOX-NP系统是晶圆式接触和独立晶片/模块测试和烧录系统,可测试、烧录和稳定广泛的器件,例如最先进的碳化硅和其它电源半导体、用于手机、平板电脑和其它计算设备中的2D和3D传感器、存储器半导体、处理器、微控制器、系统芯片以及光子和集成光学器件。FOX-CP系统是低成本的逻辑、存储器和光子器件单晶圆紧凑型测试解决方案,是FOX-P产品系列的最新成员。FOX WaferPak Contactor包含一种独特的全晶圆接触器,可测试直径高达300毫米的晶圆,使IC制造商能够在FOX-P系统上对全晶圆进行测试、烧录和稳定。FOX DiePak Carrier允许在FOX-NP和FOX-XP系统上对高达1024个裸核和模块进行测试、烧录和稳定,每个DiePak最多可以同时使用九个DiePak。有关更多信息,请访问Aehr Test Systems网站。

Safe Harbor Statement

Safe Harbor声明

This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or Aehr's future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "going to," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," or "continue," or the negative of these words or other similar terms or expressions that concern Aehr's expectations, strategy, priorities, plans, or intentions. Forward-looking statements in this press release include, but are not limited to, future requirements and orders of Aehr's new and existing customers; bookings and revenue forecasted for proprietary WaferPak and DiePak consumables, as well as the ability to generate bookings and revenue from application of Aehr's solutions in emerging markets; Aehr's ability to receive orders and generate revenue in the future, as well as Aehr's beliefs regarding the factors impacting the foregoing; preliminary financial guidance for the full fiscal year 2024; and expectations related to long-term demand for Aehr's products, the attractiveness of key markets and the ability for AEHR to successfully enter new markets. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in Aehr's recent Form 10-K, 10-Q and other reports filed from time to time with the Securities and Exchange Commission. Aehr disclaims any obligation to update information contained in any forward-looking statement to reflect events or circumstances occurring after the date of this press release.

本新闻稿包含某些根据《1933年证券法》第27A条和《1934年证券交易法》第21E条而做出的前瞻性声明。前瞻性声明通常涉及未来事件或Aehr的未来财务或经营绩效。在某些情况下,您可以通过其中包含“可能”、“将”、“应该”、“预计”、“计划”、“期望”、“将”、“可以”、“有意”、“目标”、“项目”、“考虑”、“相信”、“估计”、“预测”、“潜力”或“继续”等词或其他类似用语或表达方式来识别前瞻性声明,这些前瞻性声明涉及Aehr的期望、战略、优先事项、计划或意图。本新闻稿中的前瞻性声明包括但不限于Aehr新客户和既有客户的未来需求和订单;专有WaferPak和DiePak消耗品的订单和收入预测,以及应用Aehr解决方案在新兴市场上产生订单和收入的能力;Aehr将来接收订单并生成收入的能力,以及Aehr对影响前述因素的信念;2024财年的初步财务指导;以及与Aehr的产品的长期需求、关键市场的吸引力以及AEHR成功进入新市场的能力有关的期望。本新闻稿中包含的前瞻性声明也受到其他风险和不确定性的影响,包括更全面地描述在最近提交的10-K、10-Q和其他报告中的其他风险和不确定性。Aehr不承诺更新任何前瞻性声明中包含的信息,以反映本新闻稿日期之后发生的事件或情况。

Contacts:

联系人:

Aehr Test Systems

MKR Investor Relations Inc.

Chris Siu

Todd Kehrli or Jim Byers

Chief Financial Officer

Analyst/Investor Contact

csiu@aehr.com

(323) 468-2300

aehr@mkr-group.com

aehr test systems公司

MKR Investor Relations公司

Chris Siu

Todd Kehrli或Jim Byers

致富金融(临时代码)

分析师/投资者联系方式

csiu@aehr.com

(323)468-2300

aehr@mkr-group.com

- Financial Tables to Follow -

- 财务表将随后发布 -

AEHR TEST SYSTEMS
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

aehr test systems
简明合并利润表
(未经审计)

Three Months Ended

Year Ended

May 31,

Feb 29,

May 31,

May 31,

May 31,

(In thousands, except per share data)

2024

2024

2023

2024

2023

Revenue:
Product

$

15,805

$

6,730

$

21,002

$

61,729

$

60,717

Services

795

833

1,267

4,489

4,244

Total revenue

16,600

7,563

22,269

66,218

64,961

Cost of revenue:
Product (1)

7,519

3,948

10,020

31,093

29,759

Services (1)

633

459

770

2,582

2,456

Total cost of revenue

8,152

4,407

10,790

33,675

32,215

Gross profit

8,448

3,156

11,479

32,543

32,746

Operating expenses:
Research and development

2,151

2,139

2,253

8,719

7,134

Selling, general and administrative

3,756

3,063

3,587

13,746

12,237

Total operating expenses

5,907

5,202

5,840

22,465

19,371

Income (loss) from operations

2,541

(2,046)

5,639

10,078

13,375

Interest income, net

592

584

487

2,388

1,245

Other expense, net
(10) (2) (4) (8) (3)
Income (loss) before income tax expense (benefit)

3,123

(1,464)

6,122

12,458

14,617

Income tax expense (benefit)
(20,741)

7

11

(20,698)

60

Net income (loss)

$

23,864

$

(1,471)

$

6,111

$

33,156

$

14,557

Net income (loss) per share:
Basic

$

0.82

$

(0.05)

$

0.21

$

1.15

$

0.52

Diluted

$

0.81

$

(0.05)

$

0.21

$

1.12

$

0.50

Shares used in per share calculations:
Basic

28,953

28,866

28,425

28,818

27,785

Diluted

29,459

28,866

29,572

29,617

29,215

三个月之内结束

截止年份

5月31日

2月29日

5月31日

5月31日

5月31日

(以千为单位,除每股数据外)

2024

2024

2023

2024

2023

营业收入:
产品

$

15,805

$

6,730

$

21,002

$

61,729

$

60,717

服务

795

833

1,267

4,489

4,244

总收入

16,600

7,563

22,269

66,218

64,961

营业成本:
产品(1)

7,519

3,948

10,020

31,093

29,759

服务业 (1)

633

459

770

2,582

2,456

营业成本总额

8,152

4,407

10,790

33,675

32,215

毛利润

8,448

3,156

11,479

32,543

32,746

营业费用:
研发

2,151

2,139

2,253

8,719

7,134

销售、一般及行政费用

3,756

3,063

3,587

13,746

12,237

营业费用总计

5,907

5,202

5,840

22,465

19,371

营业收支(亏损)

2,541

(2,046)

5,639

10,078

13,375

利息收入,净额

592

584

487

2,388

1,245

其他费用,净额
(10) (2) (4) (8) (3)
所得税前收益(亏损)

3,123

(1,464)

6,122

12,458

14,617

所得税费用(收益)
(20,741)

7

11

(20,698)

60

净利润(损失)

$

23,864

$

(1,471)

$

6111

$

33,156

$

14,557

净利润每份股息:
基本

$

0.82

$

(0.05)

$

0.21

$

1.15

$

0.52

摊薄

$

0.81

$

(0.05)

$

0.21

$

1.12

$

0.50

用于每股计算的股份数:
基本

28,953

28,866

28,425

28,818

27,785

摊薄

29,459

28,866

29,572

29,617

29,215

(1) Certain amounts in a prior period have been reclassified to conform to the current period presentation.

(1)在前期的某些金额已重新分类以符合当前期间的报表格式。

AEHR TEST SYSTEMS
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(Unaudited)

aehr test systems
GAAP与非GAAP结果的对比调和
(未经审计)

Three Months Ended

Year Ended

May 31,

Feb 29,

May 31,

May 31,

May 31,

(In thousands, except per share data)

2024

2024

2023

2024

2023

Reconciliation of GAAP to non-GAAP gross profit
GAAP gross profit

$

8,448

$

3,156

$

11,479

$

32,543

$

32,746

Special items:
a) Stock-based compensation expense

108

58

79

330

331

Non-GAAP gross profit

$

8,556

$

3,214

$

11,558

$

32,873

$

33,077

Reconciliation of GAAP to non-GAAP operating expenses
GAAP operating expenses

$

5,907

$

5,202

$

5,840

$

22,465

$

19,371

Special items:
a) Stock-based compensation expense
(667) (525) (574) (2,188) (2,417)
b) Acquisition related costs
(107)

-

-

(107)

-

Non-GAAP operating expenses

$

5,133

$

4,677

$

5,266

$

20,170

$

16,954

Reconciliation of GAAP to non-GAAP income (loss) from operations
GAAP income (loss) from operations

$

2,541

$

(2,046)

$

5,639

$

10,078

$

13,375

Special items:
a) Stock-based compensation expense

775

583

653

2,518

2,748

b) Acquisition related costs

107

-

-

107

-

Non-GAAP (loss) income from operations

$

3,423

$

(1,463)

$

6,292

$

12,703

$

16,123

Reconciliation of GAAP to non-GAAP income (loss) before income tax expense (benefit)
GAAP income (loss) before income tax expense (benefit)

$

3,123

$

(1,464)

$

6,122

$

12,458

$

14,617

Special items:
a) Stock-based compensation expense

775

583

653

2,518

2,748

b) Acquisition related costs

107

-

-

107

-

Non-GAAP income (loss) before income tax expense (benefit)

$

4,005

$

(881)

$

6,775

$

15,083

$

17,365

Reconciliation of GAAP to non-GAAP net income (loss)
GAAP net income (loss)

$

23,864

$

(1,471)

$

6,111

$

33,156

$

14,557

Special items:
a) Stock-based compensation expense

775

583

653

2,518

2,748

b) Acquisition related costs

107

-

-

107

-

Non-GAAP net income (loss)

$

24,746

$

(888)

$

6,764

$

35,781

$

17,305

Reconciliation of GAAP net income (loss) per diluted share to non-GAAP net income (loss) per diluted share
GAAP net income (loss) per diluted share

$

0.81

$

(0.05)

$

0.21

$

1.12

$

0.50

Special items:
a) Stock-based compensation expense

0.03

0.02

0.02

0.09

0.09

b) Acquisition related costs

0.00

-

-

0.00

-

Non-GAAP net income (loss) per diluted share

$

0.84

$

(0.03)

$

0.23

$

1.21

$

0.59

三个月之内结束

截止年份

5月31日

2月29日

5月31日

5月31日

5月31日

(以千为单位,除每股数据外)

2024

2024

2023

2024

2023

毛利润的GAAP与非GAAP结果对比调和
GAAP毛利润

$

8,448

$

3,156

$

11,479

$

32,543

$

32,746

特别项目:
a) 股票补偿费用

108

58

79

330

331

非通用会计原则毛利润

$

8,556

$

3,214

$

11,558

$

32,873

$

33,077

GAAP和非GAAP营业费用的调节
GAAP营业费用

$

5,907

$

5,202

$

5,840

$

22,465

$

19,371

特别项目:
a) 股票补偿费用
(667) (525) (574) (2,188) (2,417)
b) 收购相关费用
(107)

-

-

(107)

-

非GAAP营业费用

$

5,133

$

4,677

$

5,266

$

20,170

$

16,954

GAAP和非GAAP营业收入(亏损)的调节
通用会计制度下的业务利润

$

2,541

$

(2,046)

$

5,639

$

10,078

$

13,375

特别项目:
a) 股票补偿费用

775

583

653

2,518

2,748

b) 收购相关费用

107

-

-

107

-

非GAAP营业收入(亏损)

$

3,423

$

(1,463)

$

6,292

$

12,703

$

16,123

GAAP和非GAAP税前收入(亏损)的调节
GAAP税前收入(亏损)

$

3,123

$

(1,464)

$

6,122

$

12,458

$

14,617

特别项目:
a) 股票补偿费用

775

583

653

2,518

2,748

b) 收购相关费用

107

-

-

107

-

非GAAP税前收入(亏损)

$

4,005

$

(881)

$

6,775

$

15,083

$

17,365

GAAP净利润(亏损)与非GAAP净利润(亏损)的调节
GAAP净利润(损失)

$

23,864

$

(1,471)

$

6111

$

33,156

$

14,557

特别项目:
a)基于股票的补偿费用

775

583

653

2,518

2,748

b)并购相关成本

107

-

-

107

-

非GAAP净收入(净亏损)

$

24,746

$

(888)

$

6,764

$

35,781

$

17,305

GAAP稀释后每股净收益(亏损)与非GAAP稀释后每股净收益(亏损)的调节
GAAP稀释后每股净收益(亏损)

$

0.81

$

(0.05)

$

0.21

$

1.12

$

0.50

特别项目:
a)基于股票的补偿费用

0.03

0.02

0.02

0.09

0.09

b)并购相关成本

0.00

-

-

0.00

-

非GAAP稀释后每股净收益(亏损)

$

0.84

$

(0.03)

$

0.23

$

1.21

$

0.59

a) Represents compensation expense for equity awards granted to employees and directors
b) Represents acquisition activity costs
Non-GAAP measures should not be considered a replacement for GAAP results. The non-GAAP measures indicated above are financial measures the Company uses to evaluate the underlying results and operating performance of the business. The limitation of these measures are that they exclude items that impact the Company's current period GAAP measures. This limitation is best addressed by using these measures in combination with the most directly comparable GAAP financial measures. These measures are not in accordance with GAAP and may differ from non-GAAP methods of accounting and reporting used by other companies.
We believe these measures enhance investors' ability to review the Company's business from the same perspective as the Company's management and facilitate comparisons of this period's results with prior periods.

a)代表授予雇员和董事的股权奖励的补偿费用
b)代表收购活动费用
非GAAP衡量指标不应被视为GAAP结果的替代品。上述非GAAP衡量指标是公司用于评估业务的基础结果和运营绩效的财务衡量指标。这些衡量指标的局限性在于,它们排除影响公司当期GAAP衡量指标的项目。最好结合最直接可比较的GAAP财务衡量指标来解决这种局限性。这些衡量指标不符合GAAP的要求,可能与其他公司使用的非GAAP会计和报告方法不同。
我们相信这些衡量指标增强了投资者从公司管理的同一视角审查公司业务的能力,并促进了本期结果与之前期间结果的比较。

AEHR TEST SYSTEMS
CONSOLIDATED BALANCE SHEETS
(Unaudited)

aehr test systems
基本报表
(未经审计)

May 31,

(In thousands, except par value)

2024

2023

ASSETS
Current assets:
Cash and cash equivalents

$

49,159

$

30,054

Short-term investments

-

17,853

Accounts receivable, net

9,796

16,594

Inventories

37,470

23,908

Prepaid expenses and other current assets

1,423

621

Total current assets

97,848

89,030

Property and equipment, net

3,253

2,759

Operating lease right-of-use assets, net

5,734

6,123

Deferred tax assets, net

20,773

-

Other non-current assets

304

231

Total assets

127,912

98,143

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable

$

5,332

$

9,206

Accrued expenses

3,366

4,143

Operating lease liabilities, short-term

465

137

Deferred revenue, short-term

1,345

2,822

Total current liabilities

10,508

16,308

Operating lease liabilities, long-term

5,732

6,163

Deferred revenue, long-term

41

31

Other long-term liabilities

38

41

Total liabilities

16,319

22,543

Shareholders' equity:
Preferred stock, $0.01 par value: Authorized: 10,000 shares;
Issued and outstanding: none

-

-

Common stock, $0.01 par value: Authorized: 75,000 shares;
Issued and outstanding: 28,995shares and 28,539 shares at May 31, 2024 and 2023, respectively

289

285

Additional paid-in-capital

130,612

127,776

Accumulated other comprehensive loss
(158) (155)
Accumulated deficit
(19,150) (52,306)
Total shareholders' equity

111,593

75,600

Total liabilities and shareholders' equity

$

127,912

$

98,143

5月31日

(以千为单位,除每股面值外)

2024

2023

资产
流动资产:
现金及现金等价物

$

49,159

$

30,054

短期投资

-

17,853

应收账款净额

9,796

16,594

存货

37,470

23,908

资产预付款和其他流动资产的变动

1,423

621

总流动资产

97,848

89,030

资产和设备,净值

3,253

2,759

经营租赁使用权资产,净值

5,734

6,123

递延所得税资产,净额

20,773

-

其他非流动资产

304

231

总资产

127,912

98,143

负债和股东权益
流动负债:
应付账款

$

5,332

$

9,206

应计费用

3,366

4,143

短期经营租赁负债

465

137

短期递延收入

1,345

2,822

流动负债合计

10,508

16,308

经营租赁负债,长期

5,732

6,163

长期递延营业收入

41

31

其他长期负债

38

41

负债合计

16,319

22,543

股东权益:
优先股,每股0.01美元票面价值:授权:10,000股;
已发行但未流通:无

-

-

普通股,每股0.01美元票面价值:授权:75,000股;
已发行股份数量:分别为2024年5月31日和2023年5月31日的28,995股和28,539股

289

285

股本溢价

130,612

127,776

累计其他综合损失
(158) (155)
累积赤字
(19,150) (52,306)
股东权益合计

111,593

75,600

负债和股东权益合计

$

127,912

$

98,143

AEHR TEST SYSTEMS
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)

aehr test systems
现金流量表合并报表
(未经审计)

Year Ended May 31,

(In thousands)

2024

2023

Cash flows from operating activities:
Net income

$

33,156

$

14,557

Adjustments to reconcile net income to net cash provided by operating activities:
Stock-based compensation expense

2,518

2,748

Depreciation and amortization

657

450

Deferred income taxes
(20,773)

-

Accretion of investment discount
(130) (576)
Amortization of operating lease right-of-use assets (2)

706

649

Provision for credit loss

-

24

Changes in operating assets and liabilities:
Accounts receivable

6,790

(3,788)
Inventories
(13,732) (9,469)
Prepaid expenses and other current assets
(875)

28

Accounts payable
(3,891)

5,044

Accrued expenses
(792)

528

Deferred revenue
(1,469)

369

Operating lease liabilities (2)
(423) (561)
Income taxes payable

14

8

Net cash provided by operating activities

1,756

10,011

Cash flows from investing activities:
Proceeds from maturities of investments

18,000

16,000

Purchases of investments

-

(33,294)
Purchases of property and equipment
(749) (1,362)
Net cash provided by (used in) investing activities

17,251

(18,656)
Cash flows from financing activities:
Proceeds from issuance of common stock under employee plans

1,807

2,562

Shares repurchased for tax withholdings on vesting of restricted stock units
(1,596) (2,060)
Proceeds from issuance of common stock, net of issuance costs
(72)

6,820

Net cash provided by financing activities

139

7,322

Effect of exchange rate changes on cash, cash equivalents and restricted cash
(41) (37)
Net increase (decrease) in cash, cash equivalents and restricted cash

19,105

(1,360)
Cash, cash equivalents and restricted cash, beginning of year (1)

30,204

31,564

Cash, cash equivalents and restricted cash, end of year (1)

$

49,309

$

30,204

Supplemental cash flow information:
Income taxes paid

90

21

Interest paid

-

15

Supplemental disclosure of non-cash flow information:
Net transfer of equipment between inventory and property and equipment

357

646

截至2021年5月31日

(以千为单位)

2024

2023

经营活动现金流量:
净收入

$

33,156

$

14,557

调整净利润以计入经营活动现金流量:
股票补偿费用

2,518

2,748

折旧和摊销

657

450

延迟所得税
(20,773)

-

投资折价的累计摊销
(130) (576)
运营租赁权益资产摊销(2)

706

649

信用损失拨备

-

24

经营性资产和负债变动:
应收账款

6,790

(3,788)
存货
(13,732) (9,469)
资产预付款和其他流动资产的变动
(875)

28

应付账款
(3,891)

5,044

应计费用
(792)

528

递延收入
(1,469)

369

经营租赁负债 (2)
(423) 988-3600
应付所得税

14

8

经营活动产生的现金流量净额

1,756

10,011

投资活动现金流量:
投资到期收回款

18,000

16,000

投资购买

-

(33,294)
购买固定资产
(749) (1,362)
投资活动产生的净现金流量

17,251

(18,656)
筹集资金的现金流量:
通过员工计划发行普通股所得

1,807

2,562

为扣减限制性股票单位解除而回购的股份
(1,596) (2,060)
发行普通股票收益,扣除发行费用净额
(72)

6,820

筹资活动产生的现金净额

139

7,322

汇率变动对现金、现金等价物及受限制资金的影响
(41) (37)
现金、现金等价物及受限制的现金流动净增长额(减少额)

19,105

(1,360)
现金、现金等价物和受限制的现金,年初 (1)

30,204

31,564

现金、现金等价物和受限制的现金,年末 (1)

$

49,309

$

30,204

补充现金流量信息:
所得税已付款项

90

21

支付的利息

-

15

非现金流量信息的补充披露:
设备在库存和固定资产之间的净转移

357

646

(1) Includes restricted cash in other non-current assets.
(2) Certain amounts in a prior period have been reclassified to conform to the current period presentation.

(1) 包括其他非流动资产中受限制的现金。
(2) 先前期间的某些金额已被重新分类以符合当前期间的呈现要求。

SOURCE: Aehr Test Systems

资料来源:Aehr Test Systems


声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发