| TOWER SEMICONDUCTOR LTD. | |||
| Date: November 10, 2025 |
By:
|
/s/ Nati Somekh | |
|
Name: Nati Somekh
|
|||
|
Title: Corporate Secretary
|
|||

|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
|
(dollars in thousands)
|
|
September 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
272,742
|
$
|
271,894
|
||||
|
Short-term deposits
|
950,560
|
946,351
|
||||||
|
Trade accounts receivable
|
213,013
|
211,932
|
||||||
|
Inventories
|
286,682
|
268,295
|
||||||
|
Other current assets
|
56,564
|
61,817
|
||||||
|
Total current assets
|
1,779,561
|
1,760,289
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
1,440,238
|
1,286,622
|
||||||
|
OTHER LONG-TERM ASSETS, NET
|
32,803
|
33,574
|
||||||
|
TOTAL ASSETS
|
$
|
3,252,602
|
$
|
3,080,485
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Short-term debt
|
$
|
33,204
|
$
|
48,376
|
||||
|
Trade accounts payable
|
131,906
|
130,624
|
||||||
|
Deferred revenue and customers' advances
|
19,926
|
21,655
|
||||||
|
Other current liabilities
|
84,206
|
84,409
|
||||||
|
Total current liabilities
|
269,242
|
285,064
|
||||||
|
LONG-TERM DEBT
|
130,883
|
132,437
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
19,895
|
22,804
|
||||||
|
TOTAL LIABILITIES
|
420,020
|
440,305
|
||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
2,832,582
|
2,640,180
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
3,252,602
|
$
|
3,080,485
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||
|
(dollars and share count in thousands, except per share data)
|
|
Three months ended
|
||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
||||||||||
|
2025
|
2025
|
2024
|
||||||||||
|
REVENUE
|
$
|
395,667
|
$
|
372,061
|
$
|
370,512
|
||||||
|
COST OF REVENUE
|
302,622
|
292,035
|
277,451
|
|||||||||
|
GROSS PROFIT
|
93,045
|
80,026
|
93,061
|
|||||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||||||
|
Research and development
|
22,056
|
19,418
|
19,867
|
|||||||||
|
Marketing, general and administrative
|
20,409
|
20,743
|
17,432
|
|||||||||
|
42,465
|
40,161
|
37,299
|
||||||||||
|
OPERATING PROFIT
|
50,580
|
39,865
|
55,762
|
|||||||||
|
FINANCING AND OTHER INCOME, NET
|
10,491
|
14,387
|
6,104
|
|||||||||
|
PROFIT BEFORE INCOME TAX
|
61,071
|
54,252
|
61,866
|
|||||||||
|
INCOME TAX EXPENSE, NET
|
(7,625
|
)
|
(8,660
|
)
|
(7,026
|
)
|
||||||
|
NET PROFIT
|
53,446
|
45,592
|
54,840
|
|||||||||
|
Net loss (profit) attributable to non-controlling interest
|
199
|
959
|
(193
|
)
|
||||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
53,645
|
$
|
46,551
|
$
|
54,647
|
||||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.48
|
$
|
0.42
|
$
|
0.49
|
||||||
|
Weighted average number of shares
|
112,132
|
111,810
|
111,237
|
|||||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.47
|
$
|
0.41
|
$
|
0.49
|
||||||
|
Weighted average number of shares
|
113,751
|
113,282
|
112,474
|
|||||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
53,645
|
$
|
46,551
|
$
|
54,647
|
||||||
|
Stock based compensation and amortization
of acquired intangible assets |
9,111
|
10,595
|
9,059
|
|||||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
62,756
|
$
|
57,146
|
$
|
63,706
|
||||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
|
Basic
|
$
|
0.56
|
$
|
0.51
|
$
|
0.57
|
||||||
|
Diluted
|
$
|
0.55
|
$
|
0.50
|
$
|
0.57
|
||||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||
|
(dollars and share count in thousands, except per share data)
|
|
Nine months ended
|
||||||||
|
September 30,
|
||||||||
|
2025
|
2024
|
|||||||
|
REVENUE
|
$
|
1,125,898
|
$
|
1,048,931
|
||||
|
COST OF REVENUE
|
879,656
|
796,342
|
||||||
|
GROSS PROFIT
|
246,242
|
252,589
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
61,646
|
58,812
|
||||||
|
Marketing, general and administrative
|
61,253
|
55,152
|
||||||
|
Restructuring income, net *
|
--
|
(6,270
|
)
|
|||||
|
122,899
|
107,694
|
|||||||
|
OPERATING PROFIT
|
123,343
|
144,895
|
||||||
|
FINANCING AND OTHER INCOME, NET
|
35,476
|
17,798
|
||||||
|
PROFIT BEFORE INCOME TAX
|
158,819
|
162,693
|
||||||
|
INCOME TAX EXPENSE, NET
|
(20,064
|
)
|
(8,056
|
)
|
||||
|
NET PROFIT
|
138,755
|
154,637
|
||||||
|
Net loss (profit) attributable to non-controlling interest
|
1,583
|
(1,911
|
)
|
|||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
140,338
|
$
|
152,726
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
1.25
|
$
|
1.38
|
||||
|
Weighted average number of shares
|
111,841
|
111,039
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
1.24
|
$
|
1.36
|
||||
|
Weighted average number of shares
|
113,397
|
112,135
|
||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
140,338
|
$
|
152,726
|
||||
|
Stock based compensation and amortization
of acquired intangible assets |
30,041
|
24,497
|
||||||
|
Restructuring income, net **
|
--
|
(2,634
|
)
|
|||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
170,379
|
$
|
174,589
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
1.52
|
$
|
1.57
|
||||
|
Diluted
|
$
|
1.50
|
$
|
1.56
|
||||
|
** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations, net of tax and profit attributable to non-controlling interest.
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||
|
September 30,
|
September 30,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
265,293
|
$
|
265,313
|
||||
|
Net cash provided by operating activities
|
139,423
|
124,743
|
||||||
|
Investments in property and equipment, net
|
(103,490
|
)
|
(127,624
|
)
|
||||
|
Debt received (repaid), net
|
(6,875
|
)
|
(16,402
|
)
|
||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
(1,609
|
)
|
5,537
|
|||||
|
Proceeds from (investments in) deposits and marketable securities, net
|
(20,000
|
)
|
19,412
|
|||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
272,742
|
$
|
270,979
|
||||
|
Nine months ended
|
||||||||
|
September 30,
|
September 30,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
271,894
|
$
|
260,664
|
||||
|
Net cash provided by operating activities
|
355,944
|
347,866
|
||||||
|
Investments in property and equipment, net
|
(325,583
|
)
|
(338,257
|
)
|
||||
|
Debt repaid, net
|
(28,645
|
)
|
(35,250
|
)
|
||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
2,662
|
214
|
||||||
|
Proceeds from (investments in) deposits and marketable securities, net
|
(3,530
|
)
|
35,742
|
|||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
272,742
|
$
|
270,979
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||
|
Net profit for the period
|
$
|
53,446
|
$
|
54,840
|
$
|
138,755
|
$
|
154,637
|
||||||||
|
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 *
|
76,456
|
65,348
|
225,320
|
190,459
|
||||||||||||
|
Other expense (income), net
|
(122
|
)
|
6,289
|
3,995
|
12,282
|
|||||||||||
|
Changes in assets and liabilities:
|
||||||||||||||||
|
Trade accounts receivable
|
1,853
|
(27,911
|
)
|
471
|
(41,002
|
)
|
||||||||||
|
Other current assets
|
6,770
|
12,785
|
5,435
|
2,472
|
||||||||||||
|
Inventories
|
(1,983
|
)
|
14,093
|
(13,856
|
)
|
8,134
|
||||||||||
|
Trade accounts payable
|
(6,516
|
)
|
4,646
|
(7,462
|
)
|
17,464
|
||||||||||
|
Deferred revenue and customers' advances
|
4,223
|
(2,049
|
)
|
(7,506
|
)
|
(6,071
|
)
|
|||||||||
|
Other current liabilities
|
2,958
|
(2,178
|
)
|
10,456
|
14,964
|
|||||||||||
|
Other long-term liabilities
|
2,338
|
(1,120
|
)
|
336
|
(5,473
|
)
|
||||||||||
|
Net cash provided by operating activities
|
139,423
|
124,743
|
355,944
|
347,866
|
||||||||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||
|
Investments in property and equipment, net
|
(103,490
|
)
|
(127,624
|
)
|
(325,583
|
)
|
(338,257
|
)
|
||||||||
|
Proceeds from (investments in) deposits and marketable securities, net
|
(20,000
|
)
|
19,412
|
(3,530
|
)
|
35,742
|
||||||||||
|
Net cash used in investing activities
|
(123,490
|
)
|
(108,212
|
)
|
(329,113
|
)
|
(302,515
|
)
|
||||||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||
|
Debt repaid, net
|
(6,875
|
)
|
(16,402
|
)
|
(28,645
|
)
|
(35,250
|
)
|
||||||||
|
Net cash used in financing activities
|
(6,875
|
)
|
(16,402
|
)
|
(28,645
|
)
|
(35,250
|
)
|
||||||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(1,609
|
)
|
5,537
|
2,662
|
214
|
|||||||||||
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
7,449
|
5,666
|
848
|
10,315
|
||||||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
265,293
|
265,313
|
271,894
|
260,664
|
||||||||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
272,742
|
$
|
270,979
|
$
|
272,742
|
$
|
270,979
|
||||||||
|
* Includes stock based compensation and amortization of acquired intangible assets in the amounts of $9,111 and $9,059 for the
three months periods ended September 30, 2025 and September 30, 2024, respectively; and includes stock based compensation and amortization of acquired intangible assets in the amounts of $30,041 and $24,497 for the nine months periods ended
September 30, 2025, and September 30, 2024, respectively.
|