
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
(dollars in thousands)
|
|
March 31,
|
December 31,
|
|||||||
|
2026
|
2025
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
243,309
|
$
|
235,369
|
||||
|
Short-term deposits
|
1,255,239
|
916,541
|
||||||
|
Trade accounts receivable
|
213,840
|
222,795
|
||||||
|
Inventories
|
254,833
|
256,855
|
||||||
|
Other current assets
|
61,720
|
78,062
|
||||||
|
Total current assets
|
2,028,941
|
1,709,622
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
1,529,281
|
1,463,056
|
||||||
|
OTHER LONG-TERM ASSETS, NET
|
142,398
|
149,612
|
||||||
|
TOTAL ASSETS
|
$
|
3,700,620
|
$
|
3,322,290
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Short-term debt
|
$
|
25,108
|
$
|
28,112
|
||||
|
Trade accounts payable
|
121,049
|
123,915
|
||||||
|
Deferred revenue and customers' advances
|
127,307
|
25,581
|
||||||
|
Other current liabilities
|
86,899
|
86,139
|
||||||
|
Total current liabilities
|
360,363
|
263,747
|
||||||
|
LONG-TERM DEBT
|
130,748
|
133,406
|
||||||
|
LONG-TERM CUSTOMERS' ADVANCES
|
215,413
|
1,932
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
19,996
|
18,622
|
||||||
|
TOTAL LIABILITIES
|
726,520
|
417,707
|
||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
2,974,100
|
2,904,583
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
3,700,620
|
$
|
3,322,290
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars and share count in thousands, except per share data)
|
|
Three months ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
REVENUE
|
$
|
413,631
|
$
|
440,206
|
$
|
358,170
|
||||||
|
COST OF REVENUE
|
302,680
|
322,594
|
284,999
|
|||||||||
|
GROSS PROFIT
|
110,951
|
117,612
|
73,171
|
|||||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||||||
|
Research and development
|
23,530
|
24,850
|
20,172
|
|||||||||
|
Marketing, general and administrative
|
22,856
|
21,933
|
20,101
|
|||||||||
|
46,386
|
46,783
|
40,273
|
||||||||||
|
OPERATING PROFIT
|
64,565
|
70,829
|
32,898
|
|||||||||
|
FINANCING AND OTHER INCOME, NET
|
9,518
|
10,735
|
10,598
|
|||||||||
|
PROFIT BEFORE INCOME TAX
|
74,083
|
81,564
|
43,496
|
|||||||||
|
INCOME TAX EXPENSE, NET
|
(6,518
|
)
|
(1,505
|
)
|
(3,779
|
)
|
||||||
|
NET PROFIT
|
67,565
|
80,059
|
39,717
|
|||||||||
|
Net loss (profit) attributable to non-controlling interest
|
(2,533
|
)
|
73
|
425
|
||||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
65,032
|
$
|
80,132
|
$
|
40,142
|
||||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.58
|
$
|
0.71
|
$
|
0.36
|
||||||
|
Weighted average number of shares
|
112,564
|
112,396
|
111,575
|
|||||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.57
|
$
|
0.70
|
$
|
0.35
|
||||||
|
Weighted average number of shares
|
114,342
|
114,191
|
113,152
|
|||||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
65,032
|
$
|
80,132
|
$
|
40,142
|
||||||
|
Stock based compensation and amortization of acquired intangible assets
|
9,441
|
9,393
|
10,335
|
|||||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
74,473
|
$
|
89,525
|
$
|
50,477
|
||||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
|
Basic
|
$
|
0.66
|
$
|
0.80
|
$
|
0.45
|
||||||
|
Diluted
|
$
|
0.65
|
$
|
0.78
|
$
|
0.45
|
||||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
235,369
|
$
|
272,742
|
$
|
271,894
|
||||||
|
Net cash provided by operating activities, excluding customers' advances, net
|
224,853
|
42,216
|
*
|
97,235
|
||||||||
|
Increase (decrease) in customers' advances, net
|
285,116
|
(2,678
|
)
|
(3,313
|
)
|
|||||||
|
Investments in property and equipment, net
|
(156,368
|
)
|
(110,978
|
)
|
(111,411
|
)
|
||||||
|
Debt repaid, net
|
(4,581
|
)
|
(4,708
|
)
|
(26,874
|
)
|
||||||
|
Effect of foreign currency exchange rate change
|
(1,080
|
)
|
(3,225
|
)
|
2,817
|
|||||||
|
Proceeds from (investments in) deposits and other assets, net
|
(340,000
|
)
|
42,000
|
44,470
|
||||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
243,309
|
$
|
235,369
|
$
|
274,818
|
||||||
|
*
|
Includes $105,000 payment with respect to Fab3 previously announced lease extension agreement.
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
|
Net profit for the period
|
$
|
67,565
|
$
|
80,059
|
$
|
39,717
|
||||||
|
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 *
|
82,925
|
77,792
|
74,228
|
|||||||||
|
Other expense, net
|
3,107
|
6,532
|
558
|
|||||||||
|
Changes in assets and liabilities:
|
||||||||||||
|
Trade accounts receivable
|
8,566
|
(10,969
|
)
|
(6,354
|
)
|
|||||||
|
Other current assets
|
17,521
|
(30,888
|
)
|
5,622
|
||||||||
|
Inventories
|
769
|
25,656
|
(4,128
|
)
|
||||||||
|
Other long term assets
|
6,057
|
(111,018
|
)**
|
--
|
||||||||
|
Trade accounts payable
|
8,722
|
(4,695
|
)
|
(11,114
|
)
|
|||||||
|
Deferred revenue
|
30,091
|
8,352
|
(1,119
|
)
|
||||||||
|
Other current liabilities
|
(1,840
|
)
|
1,573
|
3,718
|
||||||||
|
Other long-term liabilities
|
1,370
|
(178
|
)
|
(3,893
|
)
|
|||||||
|
|
224,853
|
42,216
|
97,235
|
|||||||||
|
Increase (decrease) in customers' advances, net
|
285,116
|
(2,678
|
)
|
(3,313
|
)
|
|||||||
|
Net cash provided by operating activities
|
509,969
|
39,538
|
93,922
|
|||||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
|
Investments in property and equipment, net
|
(156,368
|
)
|
(110,978
|
)
|
(111,411
|
)
|
||||||
|
Proceeds from (investments in) deposits and other assets, net
|
(340,000
|
)
|
42,000
|
44,470
|
||||||||
|
Net cash used in investing activities
|
(496,368
|
)
|
(68,978
|
)
|
(66,941
|
)
|
||||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
|
Debt repaid, net
|
(4,581
|
)
|
(4,708
|
)
|
(26,874
|
)
|
||||||
|
Net cash used in financing activities
|
(4,581
|
)
|
(4,708
|
)
|
(26,874
|
)
|
||||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(1,080
|
)
|
(3,225
|
)
|
2,817
|
|||||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
7,940
|
(37,373
|
)
|
2,924
|
||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
235,369
|
272,742
|
271,894
|
|||||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
243,309
|
$
|
235,369
|
$
|
274,818
|
||||||
|
*
|
Includes stock based compensation and amortization of acquired intangible assets in the amounts of $9,441, $9,393 and $10,335 for the 3 months periods ended March 31, 2026, December
31, 2025 and March 31, 2025, respectively.
|
|
**
|
Includes $105,000 payment with respect to Fab3 previously announced lease extension agreement.
|