FORMFACTOR, INC. REPORTS 2025 SECOND QUARTER RESULTS
Q2 Revenue Exceeds Outlook Range, Sees Similar Demand Level for Q3'25
LIVERMORE, Calif. — July 30, 2025 — FormFactor, Inc. (Nasdaq: FORM) today announced its financial results for the second quarter of fiscal 2025 ended June 28, 2025. Quarterly revenues were $195.8 million, an increase of 14.3% compared to $171.4 million in the first quarter of fiscal 2025, and a decrease of 0.8% from $197.5 million in the second quarter of fiscal 2024.
•Anticipated strength in HBM and Foundry & Logic probe cards drove sequentially stronger second-quarter revenue
•FormFactor is now shipping in volume to all three major HBM manufacturers
•Closed acquisition of Farmers Branch manufacturing facility, providing significant operational flexibility in lower operating cost region
“FormFactor reported sequentially stronger second-quarter revenue that exceeded the high end of our outlook range, due to higher-than-anticipated growth in our probe-card business,” said Mike Slessor, CEO of FormFactor, Inc. “Despite this revenue strength, non-GAAP gross margin and overall profitability fell short of our outlook, mainly caused by an unfavorable shift in product mix and unforecasted ramp-up costs for a second HBM DRAM customer.”
Second Quarter Highlights
On a GAAP basis, net income for the second quarter of fiscal 2025 was $9.1 million, or $0.12 per fully-diluted share, compared to net income for the first quarter of fiscal 2025 of $6.4 million, or $0.08 per fully-diluted share, and net income for the second quarter of fiscal 2024 of $19.4 million, or $0.25 per fully-diluted share. Gross margin for the second quarter of 2025 was 37.3%, compared with 37.7% in the first quarter of 2025, and 44.0% in the second quarter of 2024.
On a non-GAAP basis, net income for the second quarter of fiscal 2025 was $21.2 million, or $0.27 per fully-diluted share, compared to net income for the first quarter of fiscal 2025 of $18.0 million, or $0.23 per fully-diluted share, and net income for the second quarter of fiscal 2024 of $27.3 million, or $0.35 per fully-diluted share. On a non-GAAP basis, gross margin for the second quarter of 2025 was 38.5%, compared with 39.2% in the first quarter of 2025, and 45.3% in the second quarter of 2024.
GAAP net cash provided by operating activities for the second quarter of fiscal 2025 was $18.9 million, compared to $23.5 million for the first quarter of fiscal 2025, and $21.9 million for the second quarter of fiscal 2024. Free cash flow for the second quarter of fiscal 2025 was negative $47.1 million, compared to free cash flow for the first quarter of fiscal 2025 of $6.3 million, and free cash flow for the second quarter of 2024 of $14.2 million.
A reconciliation of GAAP to non-GAAP measures is provided in the schedules included below.
Outlook
Dr. Slessor added, “In the current third quarter, we expect to deliver revenue comparable to the second quarter, with slightly higher gross margin and operating profit.”
For the third quarter ending September 27, 2025, FormFactor is providing the following outlook*:
GAAP
Reconciling Items**
Non-GAAP
Revenue
$200 million +/- $5 million
—
$200 million +/- $5 million
Gross Margin
38.5% +/- 1.5%
$3 million
40% +/- 1.5%
Net income per diluted share
$0.14 +/- $0.04
$0.11
$0.25 +/- $0.04
*This outlook assumes consistent foreign currency rates.
**Reconciling items are stock-based compensation, amortization of intangible assets and fixed asset fair value adjustments due to acquisitions, and restructuring charges, net of applicable income tax impacts.
We posted our revenue breakdown by geographic region, by market segment and with customers with greater than 10% of total revenue on the Investor Relations section of our website at www.formfactor.com. We will conduct a conference call at 1:25 p.m. PT, or 4:25 p.m. ET, today.
The public is invited to listen to a live webcast of FormFactor’s conference call on the Investor Relations section of our website at www.formfactor.com. A telephone replay of the conference call will be available approximately two hours after the conclusion of the call. The replay will be available on the Investor Relations section of our website, www.formfactor.com.
Use of Non-GAAP Financial Information:
To supplement our condensed consolidated financial results prepared under generally accepted accounting principles, or GAAP, we disclose certain non-GAAP measures of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and free cash flow, that are adjusted from the nearest GAAP financial measure to exclude certain costs, expenses, gains and losses. Reconciliations of the adjustments to GAAP results for the three and six months ended June 28, 2025, and for outlook provided before, as well as for the comparable periods of fiscal 2024, are provided below, and on the Investor Relations section of our website at www.formfactor.com. Information regarding the ways in which management uses non-GAAP financial information to evaluate its business, management's reasons for using this non-GAAP financial information, and limitations associated with the use of non-GAAP financial information, is included under “About our Non-GAAP Financial Measures” following the tables below.
About FormFactor:
FormFactor, Inc. (NASDAQ: FORM), is a leading provider of essential test and measurement technologies along the full semiconductor product life cycle - from characterization, modeling, reliability, and design de-bug, to qualification and production test. Semiconductor companies rely upon FormFactor’s products and services to accelerate profitability by optimizing device performance and advancing yield knowledge. The Company serves customers through its network of facilities in Asia, Europe, and North America. For more information, visit the Company’s website at www.formfactor.com.
Forward-looking Statements:
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the federal securities laws, including with respect to the Company’s future financial and operating results, and the Company’s plans, strategies and objectives for future operations. These statements are based on management’s current expectations and beliefs as of the date of this release, and are subject to a number of risks and uncertainties, many of which are beyond the Company’s control, that could cause actual results to differ materially from those described in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding future financial and operating results, including under the heading “Outlook” above, and the Company's performance, and other statements regarding the Company’s business. Forward-looking statements may contain words such as “may,” “might,” “will,” “expect,” “plan,” “anticipate,” “forecast,” “continue,” and "prospect," and the negative or plural of these words and similar expressions, and include the assumptions that underlie such statements. The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: changes in and impacts from export control, tariffs and other trade barriers; changes in demand for the Company’s products; customer-specific demand; market opportunity; anticipated industry trends; the availability, benefits, and speed of customer acceptance or implementation of new products and technologies; manufacturing, processing, and design capacity, goals, expansion, volumes, and progress; difficulties or delays in research and development; industry seasonality; risks to the Company’s realization of benefits from acquisitions; reliance on customers or third parties (including suppliers); changes in macro-economic environments; events affecting global and regional economic and market conditions and stability such as tariffs, military conflicts, political volatility, infectious diseases and pandemics, and similar
factors, operating separately or in combination; and other factors, including those set forth in the Company’s most current annual report on Form 10-K, quarterly reports on Form 10-Q and other filings by the Company with the U.S. Securities and Exchange Commission. In addition, there are varying barriers to international trade, including restrictive trade and export regulations such as the US-China restrictions, dynamic tariffs, trade disputes between the U.S. and other countries, and national security developments or tensions, that may substantially restrict or condition our sales to or in certain countries, increase the cost of doing business internationally, and disrupt our supply chain. No assurances can be given that any of the events anticipated by the forward-looking statements within this press release will transpire or occur, or if any of them do so, what impact they will have on the results of operations or financial condition of the Company. Unless required by law, the Company is under no obligation (and expressly disclaims any such obligation) to update or revise its forward-looking statements whether as a result of new information, future events, or otherwise.
FORMFACTOR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended
Six Months Ended
June 28, 2025
March 29, 2025
June 29, 2024
June 28, 2025
June 29, 2024
Revenues
$
195,798
$
171,356
$
197,474
$
367,154
$
366,199
Cost of revenues
122,860
106,833
110,574
229,693
216,561
Gross profit
72,938
64,523
86,900
137,461
149,638
Operating expenses:
Research and development
28,793
27,800
31,564
56,593
60,191
Selling, general and administrative
31,839
33,454
37,874
65,293
70,953
Total operating expenses
60,632
61,254
69,438
121,886
131,144
Gain on sale of business
—
—
310
—
20,581
Operating income
12,306
3,269
17,772
15,575
39,075
Interest income, net
2,642
3,317
3,415
5,959
6,571
Other income (expense), net
(6)
890
360
884
880
Income before income taxes
14,942
7,476
21,547
22,418
46,526
Provision for income taxes
2,372
1,075
2,155
3,447
5,353
Loss from equity investment
3,484
—
—
3,484
—
Net income
$
9,086
$
6,401
$
19,392
$
15,487
$
41,173
Net income per share:
Basic
$
0.12
$
0.08
$
0.25
$
0.20
$
0.53
Diluted
$
0.12
$
0.08
$
0.25
$
0.20
$
0.52
Weighted-average number of shares used in per share calculations:
Basic
77,107
77,345
77,235
77,226
77,343
Diluted
77,527
77,884
78,717
77,721
78,746
FORMFACTOR, INC.
NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended
Six Months Ended
June 28, 2025
March 29, 2025
June 29, 2024
June 28, 2025
June 29, 2024
GAAP Gross Profit
$
72,938
$
64,523
$
86,900
$
137,461
$
149,638
Adjustments:
Amortization of intangibles and fixed asset fair value adjustments due to acquisitions
528
542
545
1,070
1,131
Stock-based compensation
1,690
2,005
1,932
3,695
3,860
Restructuring charges
183
60
39
243
83
Non-GAAP Gross Profit
$
75,339
$
67,130
$
89,416
$
142,469
$
154,712
GAAP Gross Margin
37.3
%
37.7
%
44.0
%
37.4
%
40.9
%
Adjustments:
Amortization of intangibles and fixed asset fair value adjustments due to acquisitions
0.3
%
0.3
%
0.3
%
0.3
%
0.3
%
Stock-based compensation
0.8
%
1.2
%
1.0
%
1.0
%
1.1
%
Restructuring charges
0.1
%
—
%
—
%
0.1
%
—
%
Non-GAAP Gross Margin
38.5
%
39.2
%
45.3
%
38.8
%
42.3
%
GAAP operating expenses
$
60,632
$
61,254
$
69,438
$
121,886
$
131,144
Adjustments:
Amortization of intangibles
(191)
(191)
(191)
(382)
(382)
Stock-based compensation
(7,701)
(7,791)
(8,277)
(15,492)
(16,754)
Restructuring charges
(195)
(2,823)
(49)
(3,018)
(98)
Costs related to sale and acquisition of businesses
(55)
(217)
(43)
(272)
(689)
Non-GAAP operating expenses
$
52,490
$
50,232
$
60,878
$
102,722
$
113,221
GAAP operating income
$
12,306
$
3,269
$
17,772
$
15,575
$
39,075
Adjustments:
Amortization of intangibles and fixed asset fair value adjustments due to acquisitions
719
733
736
1,452
1,513
Stock-based compensation
9,391
9,796
10,209
19,187
20,614
Restructuring charges
378
2,883
88
3,261
181
Gain on sale of business, net of costs and acquisition related expenses
55
217
(267)
272
(19,892)
Non-GAAP operating income
$
22,849
$
16,898
$
28,538
$
39,747
$
41,491
FORMFACTOR, INC.
NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended
Six Months Ended
June 28, 2025
March 29, 2025
June 29, 2024
June 28, 2025
June 29, 2024
GAAP net income
$
9,086
$
6,401
$
19,392
$
15,487
$
41,173
Adjustments:
Amortization of intangibles and fixed asset fair value adjustments due to acquisitions
719
733
736
1,452
1,513
Stock-based compensation
9,391
9,796
10,209
19,187
20,614
Restructuring charges
378
2,883
88
3,261
181
Gain on sale of business and assets, net of costs and acquisition related expenses
3,460
217
(267)
3,677
(19,892)
Income tax effect of non-GAAP adjustments
(1,812)
(2,026)
(2,835)
(3,838)
(1,922)
Non-GAAP net income
$
21,222
$
18,004
$
27,323
$
39,226
$
41,667
GAAP net income per share:
Basic
$
0.12
$
0.08
$
0.25
$
0.20
$
0.53
Diluted
$
0.12
$
0.08
$
0.25
$
0.20
$
0.52
Non-GAAP net income per share:
Basic
$
0.28
$
0.23
$
0.35
$
0.51
$
0.54
Diluted
$
0.27
$
0.23
$
0.35
$
0.50
$
0.53
GAAP net cash provided by operating activities
$
18,893
$
23,539
$
21,878
$
42,432
$
54,890
Adjustments:
Sale of business and acquisition related payments in working capital
168
1,221
630
1,389
677
Cash paid for interest
95
92
101
187
201
Capital expenditures
(66,256)
(18,584)
(8,398)
(84,840)
(21,834)
Free cash flow
$
(47,100)
$
6,268
$
14,211
$
(40,832)
$
33,934
GAAP net cash used in investing activities
$
(78,553)
$
(84,660)
$
(6,140)
$
(163,213)
$
(9,960)
GAAP net cash used in financing activities
$
(4,214)
$
(2,964)
$
(4,934)
$
(7,178)
$
(19,426)
FORMFACTOR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six Months Ended
June 28, 2025
June 29, 2024
Cash flows from operating activities:
Net income
$
15,487
$
41,173
Selected adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
17,051
14,563
Amortization
1,339
1,280
Stock-based compensation expense
19,187
20,614
Provision for excess and obsolete inventories
6,695
6,277
Loss from equity investment
3,484
—
Gain on sale of business and assets
(103)
(20,581)
Non-cash restructuring charges
2,160
—
Other activity impacting operating cash flows
(22,868)
(8,436)
Net cash provided by operating activities
42,432
54,890
Cash flows from investing activities:
Acquisition of property, plant and equipment
(84,840)
(21,834)
Proceeds from sale of business and assets
103
21,585
Purchase of equity investment
(67,156)
—
Purchases of marketable securities, net
(11,320)
(9,711)
Net cash used in investing activities
(163,213)
(9,960)
Cash flows from financing activities:
Purchase of common stock through stock repurchase program, including excise tax paid
(24,586)
(20,271)
Proceeds from issuances of common stock
21,576
4,948
Principal repayments on term loans
(549)
(534)
Tax withholdings related to net share settlements of equity awards
(3,619)
(3,569)
Net cash used in financing activities
(7,178)
(19,426)
Effect of exchange rate changes on cash, cash equivalents and restricted cash
1,658
(2,826)
Net increase (decrease) in cash, cash equivalents and restricted cash
(126,301)
22,678
Cash, cash equivalents and restricted cash, beginning of period
197,206
181,273
Cash, cash equivalents and restricted cash, end of period
$
70,905
$
203,951
FORMFACTOR, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
June 28, 2025
December 28, 2024
ASSETS
Current assets:
Cash and cash equivalents
$
67,380
$
190,728
Marketable securities
181,949
169,295
Accounts receivable, net of allowance for credit losses
115,199
104,294
Inventories, net
110,789
101,676
Restricted cash
1,061
3,746
Prepaid expenses and other current assets
48,884
35,389
Total current assets
525,262
605,128
Restricted cash
2,464
2,732
Operating lease, right-of-use-assets
19,475
22,579
Property, plant and equipment, net of accumulated depreciation
259,288
210,230
Equity investment
67,264
—
Goodwill
200,858
199,171
Intangibles, net
9,017
10,355
Deferred tax assets
94,795
92,012
Other assets
3,185
4,008
Total assets
$
1,181,608
$
1,146,215
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$
59,932
$
62,287
Accrued liabilities
38,545
43,742
Current portion of term loan, net of unamortized issuance costs
1,121
1,106
Deferred revenue
16,450
15,847
Operating lease liabilities
7,919
8,363
Total current liabilities
123,967
131,345
Term loan, less current portion, net of unamortized issuance costs
11,644
12,208
Long-term operating lease liabilities
15,231
17,550
Deferred grant
18,000
18,000
Other liabilities
22,743
19,344
Total liabilities
191,585
198,447
Stockholders’ equity:
Common stock
77
77
Additional paid-in capital
850,064
837,586
Accumulated other comprehensive income (loss)
3,450
(10,840)
Accumulated income
136,432
120,945
Total stockholders’ equity
990,023
947,768
Total liabilities and stockholders’ equity
$
1,181,608
$
1,146,215
About our Non-GAAP Financial Measures:
We believe that the presentation of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and free cash flow provides supplemental information that is important to understanding financial and business trends and other factors relating to our financial condition and results of operations. Non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income are among the primary indicators used by management as a basis for planning and forecasting future periods, and by management and our board of directors to determine whether our operating performance has met certain targets and thresholds. Management uses non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income when evaluating operating performance because it believes that the exclusion of the items indicated herein, for which the amounts or timing may vary significantly depending upon our activities and other factors, facilitates comparability of our operating performance from period to period. We use free cash flow to conduct and evaluate our business as an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. Many investors also prefer to track free cash flow, as opposed to only GAAP earnings. Free cash flow has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures, and therefore it is important to view free cash flow as a complement to our entire consolidated statements of cash flows. We have chosen to provide this non-GAAP information to investors so they can analyze our operating results closer to the way that management does, and use this information in their assessment of our business and the valuation of our Company. We compute non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income, by adjusting GAAP net income, GAAP net income per basic and diluted share, GAAP gross profit, GAAP gross margin, GAAP operating expenses, and GAAP operating income to remove the impact of certain items and the tax effect, if applicable, of those adjustments. These non-GAAP measures are not in accordance with, or an alternative to, GAAP, and may be materially different from other non-GAAP measures, including similarly titled non-GAAP measures used by other companies. The presentation of this additional information should not be considered in isolation from, as a substitute for, or superior to, net income, net income per basic and diluted share, gross profit, gross margin, operating expenses, or operating income in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect certain items that may have a material impact upon our reported financial results. We may expect to continue to incur expenses of a nature similar to the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income should not be construed as an inference that these costs are unusual, infrequent or non-recurring. For more information on the non-GAAP adjustments, please see the table captioned “Non-GAAP Financial Measure Reconciliations” included in this press release.
