BE Semiconductor Industries N.V. Announces Q2-22 and H1-22 Results

BE Semiconductor Industries N.V.

Q2-22 Revenue of € 214.0 Million and Net Income of € 75.6 Million Up 5.7% and 12.0%, Respectively, vs. Q1-22

H1-22 Revenue and Net Income Up 12.8% and 9.2%, Respectively, vs. H1-21

New € 300 Million Share Repurchase Program

DUIVEN, The Netherlands, July 21, 2022 (GLOBE NEWSWIRE) -- BE Semiconductor Industries N.V. (the “Company” or “Besi”) (Euronext Amsterdam: BESI; OTC markets: BESIY), a leading manufacturer of assembly equipment for the semiconductor industry, today announced its results for the second quarter and first half year ended June 30, 2022.

Key Highlights Q2-22

• Revenue of € 214.0 million rose 5.7% vs. Q1-22 due primarily to increased shipments for high-end mobile applications. Down 5.4% vs. Q2-21 due to lower demand for high-end smartphones and from Chinese subcontractors partially offset by strength in automotive and computing applications

• Orders of € 153.1 million down 25.2% vs. Q1-22 principally as a result of lower orders for high-end mobile and high performance computing applications and by Asian subcontractors partially offset by continued strength for automotive end-user markets. Down 23.5% vs. Q2-21 primarily due to lower bookings by Chinese subcontractors and, to a lesser extent, decreased orders for high performance computing applications

• Gross margin of 61.0% grew 0.9 points vs. Q1-22 due to favorable forex influences and more favorable product mix. Down 1.1 points vs. Q2-21

• Net income of € 75.6 million rose 12.0% vs. Q1-22 while net margins increased to 35.4% vs. 33.4% due to higher revenue and gross margins and lower than anticipated expense development. Vs. Q2-21, net income declined 19.1% due to lower revenue and gross margins combined with higher R&D spending

Key Highlights H1-22

• Revenue of € 416.4 million rose 12.8% vs. H1-21 reflecting strong demand for Besi’s computing and automotive end-user markets. Growth partially offset by reduced demand for high-end smartphones as well as lower shipments for mobile handsets and mainstream electronics by Chinese subcontractors

• Orders of € 357.9 million declined 32.1% vs. H1-21 due to less favorable market conditions, lower orders for high-end smartphones post new introductions in 2021 and decreased demand from Chinese subcontractors

• Gross margin of 60.5% equal to H1-21

• Net income of € 143.2 million increased € 12.1 million, or 9.2%, vs. H1-21 primarily due to higher revenue levels despite 46.8% increase in R&D spending

• Net cash grew 37.4% vs. Q2-21 to reach € 284.0 million. Total cash of € 601.6 million at end of Q2-22

• Current € 185 million share repurchase program to be completed by July 31, 2022. New € 300 million program to begin August 1, 2022, representing approximately 7.5% of shares outstanding

Outlook

• Q3-22 revenue estimated to decrease by approximately 20-30% vs. Q2-22 reflecting weaker market conditions and seasonal trends. Gross margin anticipated to remain between 60-62%
  

(€ millions, except EPS)	Q2-2022	Q1-2022	Δ		Q2-2021	Δ		H1-2022	H1-2021	Δ
Revenue	214.0	202.4	+5.7	%	226.1	-5.4	%	416.4	369.3	+12.8	%
Orders	153.1	204.8	-25.2	%	200.2	-23.5	%	357.9	527.3	-32.1	%
Operating Income	92.5	81.7	+13.2	%	106.7	-13.3	%	174.2	155.0	+12.4	%
EBITDA	98.0	87.2	+12.4	%	110.9	-11.6	%	185.2	163.5	+13.3	%
Net Income	75.6	67.5	+12.0	%	93.5	-19.1	%	143.2	131.1	+9.2	%
EPS (basic)	0.94	0.87	+8.0	%	1.23	-23.6	%	1.81	1.76	+2.8	%
EPS (diluted)	0.90	0.81	+11.1	%	1.12	-19.6	%	1.71	1.58	+8.2	%
Net Cash and Deposits	284.0*	407.0	-30.2	%	206.7*	+37.4	%	284.0	206.7	+37.4	%

*Reflects cash dividend payments of € 269.5 million and € 129.4 million in Q2-22 and Q2-21, respectively.

Richard W. Blickman, President and Chief Executive Officer of Besi, commented:
“Besi reported solid first half year results with revenue and net income of € 416.4 million and € 143.2 million increasing by 12.8% and 9.2%, respectively, versus H1-21. Revenue development this first half year was influenced by a number of important market trends. On the positive side, it reflected ongoing strength for Besi’s computing and automotive end-user markets continuing favorable trends from H2-21. Such strength was partially offset by reduced demand for high-end smartphones following a large capacity build in 2021. It also reflected a 31.4% decrease in revenue from Chinese customers primarily associated with reduced shipments to subcontractors for mobile handsets and mainstream electronics applications due to overcapacity and Covid-19 related lockdowns. Net income growth in H1-22 benefitted from higher revenue levels, stable gross margins of 60.5% and cost control efforts which enabled us to keep operating expense margins relatively flat despite funding a 46.8% increase in R&D spending associated with new wafer level product development.

Our liquidity position continued to improve at June 30, 2022 with net cash of € 284.0 million and total cash and deposits of € 601.6 million increasing 37.4% and 17.6%, respectively, versus June 30, 2021. Such increases occurred despite the distribution of € 305.7 million to shareholders in H1-22 in the form of dividends and share repurchases. Given continued strong cash flow generation and current market conditions, we intend to complete the current € 185 million share repurchase program by July 31, 2022. Beginning August 1, 2022, we intend to initiate a new € 300 million program representing approximately 7.5% of current shares outstanding with a completion date of October 2023. Repurchases under this new program will help reduce dilution related to Besi’s Convertible Notes outstanding and issuances under employee stock plans.

For the quarter, Besi’s revenue of € 214.0 million and net income of € 75.6 million grew by 5.7% and 12.0%, respectively, versus Q1-22. Sequential revenue and profit growth were primarily due to increased shipments for high-end smartphones, an increase of gross margins to 61.0% due to a more favorable product mix, a stronger dollar and a 5.0% reduction in operating expenses. However, orders of € 153.1 million decreased by 25.2% versus Q1-22 as industry conditions weakened, global GDP growth rates decelerated and customer caution increased. In particular, they reflected lower bookings for high-end mobile and high performance computing applications as well as lower orders by Asian subcontractors partially offset by continued strength in demand for automotive end-user markets. Of note, we received three orders for Besi’s new embedded bridge die attach system in H1-22 reflecting progress in the build out of our wafer level assembly portfolio. In addition, Besi’s backlog of € 275 million at June 30, 2022 remained at higher than typical levels reflecting ongoing supply chain issues, selective pre ordering by customers and, to a lesser extent, pushouts by some Asian subcontractors given changing market conditions.

Whether ​current market​ softness is a temporary pause or more prolonged in duration is difficult to tell ​at present ​given the many conflicting economic, geopolitical and industry cross currents. For Q3-22, we estimate that revenue will decrease by 20-30% versus Q2-22 reflecting current market conditions and seasonal trends. However, Besi’s gross margin is expected to remain in the 60-62% range due to the flexibility of our production model and timely operational actions taken. In this regard, we reduced temporary production headcount approximately 16% in the latter half of the quarter to better align production with order trends. Further, operating expenses are anticipated to decrease by 10-15% versus Q2-22 principally related to lower revenue levels.

We are accelerating investment in Besi’s future, particularly for our hybrid bonding and wafer level assembly portfolio as the long-term drivers of our business remain intact and sub 10 nanometer device innovation continues apace. As such, we are deploying greater resources to meet hybrid bonding goals, introducing new wafer level assembly systems, adding development and support personnel and taking occupancy of a new 125,000 square foot leased facility in Malaysia in Q3-22 which should lessen capacity constraints for our most advanced systems.”

Second Quarter Results of Operations

€ millions	Q2-2022	Q1-2022	Δ		Q2-2021	Δ
Revenue	214.0	202.4	+5.7%		226.1	-5.4%
Orders	153.1	204.8	-25.2%		200.2	-23.5%
Book to Bill Ratio	0.7x	1.0x	-0.3		0.9	-0.2

Q2-22 revenue of € 214.0 million increased 5.7% versus Q1-22 primarily due to increased shipments for high-end mobile applications. Versus Q2-21, revenue decreased by 5.4% as a result of significantly lower demand for high-end smartphones post new product introductions in 2021 as well as lower demand for Chinese handset and mainstream electronics applications due to overcapacity and Covid-19 related lockdowns. This decrease was partially offset by strong revenue growth for both Besi’s computing and automotive end-user markets including shipments of hybrid bonding systems to multiple customers.

Orders of € 153.1 million decreased 25.2% versus Q1-22 due primarily to lower orders for high-end mobile and high performance computing applications as well as lower orders by Asian subcontractors partially offset by continued strength in demand for automotive end-user markets. Versus Q2-21, orders decreased by 23.5% primarily due to significantly lower demand by Chinese subcontractors and, to a lesser extent, decreased orders for high performance computing applications. Per customer type, IDM orders decreased € 10.3 million, or 10.6%, versus Q1-22 and represented 57% of total orders for the period. Subcontractor orders decreased by € 41.4 million, or 38.4%, versus Q1-22 and represented 43% of total orders.

€ millions	Q2-2022		Q1-2022		Δ		Q2-2021		Δ
Gross Margin	61.0%		60.1%		+0.9		62.1%		-1.1
Operating Expenses	37.9		39.9		-5.0%		33.6		+12.8%
Financial Expense/(Income), net	5.8		3.7		+56.8%		2.8		+107.1%
EBITDA	98.0		87.2		+12.4%		110.9		-11.6%

Besi’s gross margin increased to 61.0% in Q2-22, an increase of 0.9 points versus Q1-22 primarily due to forex benefits from an increase in the USD versus the euro and a more favorable product mix. Gross margin decreased by 1.1 points as compared to Q2-21 due to a less favorable product mix.

Q2-22 operating expenses declined by € 2.0 million, or 5.0%, versus Q1-22 principally due to a € 5.0 million reduction in share-based compensation expense partially offset by increased variable sales related, travel and R&D personnel costs. Operating expenses increased by € 4.3 million, or 12.8% versus Q2-21 primarily due to increased R&D spending for next generation wafer level assembly systems. As a percentage of revenue, operating expenses were 17.7% in Q2-22 versus 19.7% in Q1-22 and 14.9% in Q2-21.

Q2-22 financial expense, net increased by € 2.1 million versus Q1-22 due to increased interest expense from the issuance of € 175 million of 1.875% Convertible Notes due 2029 in March 2022, increased hedging expenses and negative forex effects.

€ millions	Q2-2022		Q1-2022		Δ		Q2-2021		Δ
Net Income	75.6		67.5		+12.0%		93.5		-19.1%
Net Margin	35.4%		33.4%		+2.0		41.3%		-5.9
Tax Rate	12.7%		13.4%		-0.7		10.0%		+2.7

Besi’s net income increased 12.0% versus Q1-22 primarily due to increased revenue and gross margins combined with a 5.0% reduction in sequential operating expenses. As a result, Besi’s net margin increased to 35.4% versus 33.4%. As compared to Q2-21, Besi’s net income decreased by 19.1% principally as a result of decreased revenue and gross margin levels combined with higher development spending in support of wafer level assembly programs and a higher effective tax rate.

Half Year Results of Operations

€ millions	H1-2022		H1-2021		Δ
Revenue	416.4		369.3		+12.8%
Orders	357.9		527.3		-32.1%
Gross Margin	60.5%		60.5%		-
Operating Income	174.2		155.0		+12.4%
Net Income	143.2		131.1		+9.2%
Net Margin	34.4%		35.5%		-1.1
Tax Rate	13.1%		11.3%		+1.8

H1-22 revenue of € 416.4 million rose 12.8% reflecting strong demand for Besi’s computing and automotive end-user markets including increased shipments of hybrid bonding systems. Growth was partially offset by significantly decreased demand for high-end smartphones, decreased shipments for mobile handsets and mainstream electronics applications to Chinese subcontractors and some pushouts of system deliveries due to softening industry conditions. Of note, revenue from Chinese customers decreased by € 42.1 million, or 31.4%, year-over-year and decreased as a percentage of revenue from 36.3% in H1-21 to 22.1% in H1-22.

Orders of € 357.9 million decreased by 32.1% versus H1-21 due to less favorable market conditions post the significant assembly capacity build over the past two years. In particular, the decrease reflected lower orders for high-end smartphones post new product introductions in 2021 and decreased demand from Chinese subcontractors. IDM and subcontractor orders represented 51% and 49%, respectively, of H1-22 orders versus 46% and 54%, respectively, in H1-21.

Besi’s H1-22 net income of € 143.2 million grew by € 12.1 million, or 9.2%, versus H1-21 due primarily to higher revenue levels. Operating and net margins were roughly equal in each respective period as we successfully controlled overhead growth while increasing development spending by 46.8% in support of wafer level R&D programs.

Financial Condition

€ millions	Q2 2022	Q1 2022	Δ		Q2 2021	Δ		H1 2022	H1 2021	Δ
Total Cash and Deposits	601.6	696.6	-13.6%		511.4	+17.6%		601.6	511.4	+17.6%
Net Cash and Deposits	284.0	407.0	-30.2%		206.7	+37.4%		284.0	206.7	+37.4%
Cash flow from Ops.	27.6	45.0	-38.7%		51.2	-46.1%		72.5	77.4	-6.3%

At the end of Q2-22, Besi had a strong liquidity position with total cash and deposits aggregating € 601.6 million, an increase of 17.6% versus Q2-21. Versus Q1-22, total cash and deposits decreased by € 95.0 million versus Q1-22 due primarily to (i) the payment of € 269.5 million in cash dividends to shareholders, (ii) € 22.2 million of share repurchases and (iii) € 5.2 million of capitalized development spending which was partially offset by (i) € 172.2 million net proceeds received from the issuance of Besi’s 1.875% Convertible Notes due 2029 and (ii) cash flow from operations of € 27.6 million. Net cash of € 284.0 million at quarter end increased by € 77.3 million, or 37.4%, versus June 30, 2021.

During Q2-22, € 125.6 million of Besi’s 0.50% Convertible Notes due 2024 were converted into shares. As a result, total shares outstanding increased to approximately 80.6 million at quarter end, net of treasury shares held. At June 30, 2022, the total principal amount of Besi’s Convertible Notes was € 359.9 million.

Share Repurchase Activity
During the quarter, Besi repurchased 401,806 of its ordinary shares at an average price of € 55.04 per share for a total of € 22.2 million. Cumulatively, as of June 30, 2022, approximately 4.8 million shares have been purchased under the current € 185 million share repurchase program at an average price of € 35.38 per share for a total of € 171.0 million. As of such date, Besi held approximately 550,000 shares in treasury, equal to 0.7% of its shares outstanding. Besi intends to fully complete the current program by July 31, 2022.

New € 300 Million Share Repurchase Program
A new € 300 million share repurchase program will be initiated effective August 1, 2022. The program is aimed at general capital reduction purposes and to help offset dilution related to Besi’s Convertible Notes and shares issued under employee stock plans. It will be funded using Besi’s available cash resources, is expected to be completed by October 2023 and will represent approximately 7.5% of Besi’s outstanding shares based on Besi’s closing share price on July 20, 2022. At present, Besi has authority until October 29, 2023 to purchase up to 10% of its shares issued, or 8.1 million shares.

The new share repurchase program will be executed in accordance with industry best practices and in compliance with European buyback rules and regulations and may be suspended or discontinued at any time. The program will be managed by an independent brokerage firm. All purchases will be executed through Euronext Amsterdam and Multilateral Trading Facilities as defined by the Directive 2014/65/EU of the European Parliament and of the Council of May 15, 2014 on markets in financial instruments and subject to the rules of the relevant Exchange.

Outlook

Based on its June 30, 2022 order backlog and feedback from customers, Besi forecasts for Q3-22 that:

• Revenue will decrease by approximately 20-30% vs. the € 214.0 million reported in Q2-22 reflecting current market conditions and seasonal trends

• Gross margin will range between 60-62% vs. the 61.0% realized in Q2-22

• Operating expenses will decrease by 10-15% vs. the € 37.9 million reported in Q2-22
  

Investor and media conference call A conference call and webcast for investors and media will be held today at 4:00 pm CET (10:00 am EDT). To register for the conference call and/or to access the audio webcast and webinar slides, please visit www.besi.com.

Basis of Presentation

The accompanying condensed Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as adopted by the European Union. Reference is made to the Summary of Significant Accounting Policies to the Notes to the Consolidated Financial Statements as included in our 2021 Annual Report, which is available on www.besi.com.

About Besi

Besi is a leading supplier of semiconductor assembly equipment for the global semiconductor and electronics industries offering high levels of accuracy, productivity and reliability at a low cost of ownership. The Company develops leading edge assembly processes and equipment for leadframe, substrate and wafer level packaging applications in a wide range of end-user markets including electronics, mobile internet, cloud server, computing, automotive, industrial, LED and solar energy. Customers are primarily leading semiconductor manufacturers, assembly subcontractors and electronics and industrial companies. Besi’s ordinary shares are listed on Euronext Amsterdam (symbol: BESI). Its Level 1 ADRs are listed on the OTC markets (symbol: BESIY) and its headquarters are located in Duiven, the Netherlands. For more information, please visit our website at www.besi.com.

Contacts:
Richard W. Blickman, President & CEO
Hetwig van Kerkhof, SVP Finance
Leon Verweijen, VP Finance
Claudia Vissers, Executive Secretary/IR coordinator
Edmond Franco, VP Corporate Development/US IR coordinator
Tel. (31) 26 319 4500
investor.relations@besi.com

Caution Concerning Forward Looking Statements

This press release contains statements about management's future expectations, plans and prospects of our business that constitute forward-looking statements, which are found in various places throughout the press release, including, but not limited to, statements relating to expectations of orders, net sales, product shipments, expenses, timing of purchases of assembly equipment by customers, gross margins, operating results and capital expenditures. The use of words such as “anticipate”, “estimate”, “expect”, “can”, “intend”, “believes”, “may”, “plan”, “predict”, “project”, “forecast”, “will”, “would”, and similar expressions are intended to identify forward looking statements, although not all forward looking statements contain these identifying words. The financial guidance set forth under the heading “Outlook” contains such forward looking statements. While these forward looking statements represent our judgments and expectations concerning the development of our business, a number of risks, uncertainties and other important factors could cause actual developments and results to differ materially from those contained in forward looking statements, including any inability to maintain continued demand for our products; failure of anticipated orders to materialize or postponement or cancellation of orders, generally without charges; the volatility in the demand for semiconductors and our products and services; the extent and duration of the COVID-19 pandemic and measures taken to contain the outbreak, and the associated adverse impacts on the global economy, financial markets, global supply chains and our operations as well as those of our customers and suppliers; failure to develop new and enhanced products and introduce them at competitive price levels; failure to adequately decrease costs and expenses as revenues decline; loss of significant customers, including through industry consolidation or the emergence of industry alliances; lengthening of the sales cycle; acts of terrorism and violence; disruption or failure of our information technology systems; consolidation activity and industry alliances in the semiconductor industry that may result in further increased customer concentration, inability to forecast demand and inventory levels for our products; the integrity of product pricing and protection of our intellectual property in foreign jurisdictions; risks, such as changes in trade regulations, conflict minerals regulations, currency fluctuations, political instability and war, associated with substantial foreign customers, suppliers and foreign manufacturing operations, particularly to the extent occurring in the Asia Pacific region where we have a substantial portion of our production facilities; our ability to mitigate the dislocations caused by the flood at one of our Malaysian production facilities, potential instability in foreign capital markets; the risk of failure to successfully manage our diverse operations; any inability to attract and retain skilled personnel, including as a result of restrictions on immigration, travel or the availability of visas for skilled technology workers as a result of the COVID-19 pandemic; those additional risk factors set forth in Besi's annual report for the year ended December 31, 2021 and other key factors that could adversely affect our businesses and financial performance contained in our filings and reports, including our statutory consolidated statements. We expressly disclaim any obligation to update or alter our forward-looking statements whether as a result of new information, future events or otherwise.

Consolidated Statements of Operations

(€ thousands, except share and per share data)	Three Months Ended June 30, (unaudited)		Six Months Ended June 30, (unaudited)
	2022	2021	2022	2021
Revenue	213,958	226,056	416,365	369,259
Cost of sales	83,549	85,750	164,307	145,674
Gross profit	130,409	140,306	252,058	223,585
Selling, general and administrative expenses	24,600	24,225	51,913	50,891
Research and development expenses	13,316	9,410	25,938	17,668
Total operating expenses	37,916	33,635	77,851	68,559
Operating income	92,493	106,671	174,207	155,026
Financial expense, net	5,809	2,842	9,525	7,319
Income before taxes	86,684	103,829	164,682	147,707
Income tax expense	11,041	10,369	21,501	16,640
Net income	75,643	93,460	143,181	131,067
Net income per share – basic	0.94	1.23	1.81	1.76
Net income per share – diluted	0.90	1.12	1.71	1.58
Number of shares used in computing per share amounts: - basic - diluted 1	80,070,835 86,385,229	75,802,630 85,430,297	78,981,056 85,745,051	74,540,692 85,439,676

Consolidated Balance Sheets

(€ thousands)	June 30, 2022 (unaudited)	March 31, 2022 (unaudited)	December 31, 2021 (audited)
ASSETS
Cash and cash equivalents	376,581	489,700	451,395
Deposits	200,000	181,920	195,789
Trade receivables	243,713	215,693	174,942
Inventories	102,549	103,738	94,399
Other current assets	23,348	18,390	19,623
Total current assets	946,191	1,009,441	936,148
Property, plant and equipment	29,815	29,573	29,884
Right of use assets	18,299	9,872	10,606
Goodwill	46,012	45,358	45,170
Other intangible assets	76,141	71,963	68,746
Deferred tax assets	23,407	25,475	27,436
Deposits	25,000	25,000	25,000
Other non-current assets	1,076	1,023	1,051
Total non-current assets	219,750	208,264	207,893
Total assets	1,165,941	1,217,705	1,144,041
Trade payables	68,819	79,398	74,711
Other current liabilities	100,628	119,341	112,867
Total current liabilities	169,447	198,739	187,578
Long-term debt	317,595	289,614	301,802
Lease liabilities	14,564	6,464	7,198
Deferred tax liabilities	15,719	10,154	10,970
Other non-current liabilities	14,924	17,839	17,219
Total non-current liabilities	362,802	324,071	337,189
Total equity	633,692	694,895	619,274
Total liabilities and equity	1,165,941	1,217,705	1,144,041

Consolidated Cash Flow Statements

(€ thousands)	Three Months Ended June 30, (unaudited)				Six Months Ended June 30, (unaudited)
	2022		2021		2022		2021
Cash flows from operating activities:
Income before income tax	86,684		103,829		164,682		147,707
Depreciation and amortization	5,523		4,223		10,988		8,432
Share-based payment expense	3,622		3,603		12,239		13,397
Financial expense, net	5,809		2,842		9,525		7,319
Changes in working capital	(49,250	)	(51,330	)	(91,751	)	(86,897	)
Income tax paid	(23,910	)	(10,120	)	(31,182	)	(10,421	)
Interest paid	(907	)	(1,844	)	(1,964	)	(2,106	)
Net cash provided by operating activities	27,571		51,203		72,537		77,431
Cash flows from investing activities:
Capital expenditures	(784	)	(1,477	)	(2,007	)	(2,865	)
Proceeds from sale of property	-		-		-		54
Capitalized development expenses	(5,236	)	(4,875	)	(10,890	)	(10,780	)
Repayments of (investments in) deposits	(14,575	)	45,723		(289	)	9,953
Net cash provided by (used in) investing activities	(20,595	)	39,371		(13,186	)	(3,638	)
Cash flows from financing activities:
Proceeds from (payments of) debt	-		494		-		1,021
Proceeds from convertible notes	172,176		-		172,176		-
Payments on lease liabilities	(927	)	(960	)	(1,835	)	(1,850	)
Dividends paid to shareholders	(269,467	)	(129,357	)	(269,467	)	(129,357	)
Purchase of treasury shares	(22,160	)	(10,100	)	(36,275	)	(20,197	)
Net cash used in financing activities	(120,378	)	(139,923	)	(135,401	)	(150,383	)
Net decrease in cash and cash equivalents	(113,402	)	(49,349	)	(76,050	)	(76,590	)
Effect of changes in exchange rates on cash and cash equivalents	283		172		1,236		(14	)
Cash and cash equivalents at beginning of the period	489,700		347,979		451,395		375,406
Cash and cash equivalents at end of the period	376,581		298,802		376,581		298,802

Supplemental Information (unaudited)
(€ millions, unless stated otherwise)

	REVENUE	Q1-2021				Q2-2021				Q3-2021				Q4-2021				Q1-2022				Q2-2022
	Per geography:
	Asia Pacific	113.4		79	%	175.7		78	%	164.3		79	%	129.1		75	%	159.3		79	%	164.1		77	%
	EU / USA / Other	29.8		21	%	50.4		22	%	44.0		21	%	42.6		25	%	43.1		21	%	49.9		23	%
	Total	143.2		100	%	226.1		100	%	208.3		100	%	171.7		100	%	202.4		100	%	214.0		100	%
	ORDERS	Q1-2021				Q2-2021				Q3-2021				Q4-2021				Q1-2022				Q2-2022
	Per geography:
	Asia Pacific	253.2		77	%	155.0		77	%	170.5		82	%	147.3		73	%	161.8		79	%	104.3		68	%
	EU / USA / Other	73.9		23	%	45.2		23	%	38.7		18	%	55.3		27	%	43.0		21	%	48.8		32	%
	Total	327.1		100	%	200.2		100	%	209.2		100	%	202.6		100	%	204.8		100	%	153.1		100	%
	Per customer type:
	IDM	130.8		40	%	111.3		56	%	133.7		64	%	138.4		68	%	97.1		47	%	86.8		57	%
	Subcontractors	196.3		60	%	88.9		44	%	75.5		36	%	64.2		32	%	107.7		53	%	66.3		43	%
	Total	327.1		100	%	200.2		100	%	209.2		100	%	202.6		100	%	204.8		100	%	153.1		100	%
	HEADCOUNT	Mar 31, 2021				Jun 30, 2021				Sep 30, 2021				Dec 31, 2021				March 31, 2022				June 30, 2022
	Fixed staff (FTE)
	Asia Pacific	1,070		70	%	1,096		70	%	1,132		70	%	1,154		70	%	1,186		70	%	1,203		70	%
	EU / USA	468		30	%	473		30	%	483		30	%	491		30	%	500		30	%	511		30	%
	Total	1,538		100	%	1,569		100	%	1,615		100	%	1,645		100	%	1,686		100	%	1,714		100	%
	Temporary staff (FTE)
	Asia Pacific	299		82	%	581		90	%	559		87	%	412		83	%	536		86	%	433		83	%
	EU / USA	64		18	%	68		10	%	80		13	%	84		17	%	86		14	%	91		17	%
	Total	363		100	%	649		100	%	639		100	%	496		100	%	622		100	%	524		100	%
	Total fixed and temporary staff (FTE)	1,901				2,218				2,254				2,141				2,308				2,238
	OTHER FINANCIAL DATA	Q1-2021				Q2-2021				Q3-2021				Q4-2021				Q1-2022				Q2-2022
	Gross profit
	As reported	83.3		58.2	%	140.3		62.1	%	125.8		60.4	%	97.4		56.7	%	121.6		60.1	%	130.4		61.0	%
	Inventory impairment	-		-		-		-		-		-		7.4		4.3	%	-		-		-		-
	Gross profit as adjusted	83.3		58.2	%	140.3		62.1	%	125.8		60.4	%	104.8		61.0	%	121.6		60.1	%	130.4		61.0	%
	Selling, general and admin expenses:
	As reported	26.7		18.6	%	24.2		10.7	%	21.6		10.4	%	20.4		11.9	%	27.3		13.5	%	24.6		11.5	%
	Share-based compensation expense	(9.8	)	-6.8	%	(3.6	)	-1.6	%	(1.4	)	-0.7	%	(1.6	)	-1.0	%	(8.6	)	-4.3	%	(3.6	)	-1.7	%
	SG&A expenses as adjusted	16.9		11.8	%	20.6		9.1	%	20.2		9.7	%	18.8		10.9	%	18.7		9.2	%	21.0		9.8	%
	Research and development expenses::
	As reported	8.3		5.8	%	9.4		4.2	%	8.8		4.2	%	9.9		5.8	%	12.6		6.2	%	13.3		6.2	%
	Capitalization of R&D charges	5.9		4.1	%	4.9		2.2	%	5.5		2.6	%	6.7		3.9	%	5.7		2.8	%	5.2		2.4	%
	Amortization of intangibles	(1.7	)	-1.2	%	(1.7	)	-0.8	%	(1.8	)	-0.8	%	(2.1	)	-1.2	%	(2.9	)	-1.4	%	(2.9	)	-1.3	%
	R&D expenses as adjusted	12.5		8.7	%	12.6		5.6	%	12.5		6.0	%	14.5		8.5	%	15.4		7.6	%	15.6		7.3	%
	Financial expense (income), net:
	Interest expense (income), net	3.4				2.3				2.4				2.4				2.4				3.5
	Hedging results	0.7				0.7				0.7				0.8				1.1				1.5
	Foreign exchange effects, net	0.4				(0.2	)			0.3				(0.2	)			0.2				0.8
	Total	4.5				2.8				3.4				3.0				3.7				5.8
	Operating income
	as % of net sales	48.4		33.8	%	106.7		47.2	%	95.4		45.8	%	67.2		39.1	%	81.7		40.4	%	92.5		43.2	%
	EBITDA
	as % of net sales	52.6		36.7	%	110.9		49.0	%	99.7		47.9	%	72.0		41.9	%	87.2		43.1	%	98.0		45.8	%
	Net income
	as % of net sales	37.6		26.3	%	93.5		41.3	%	84.2		40.4	%	67.1		39.1	%	67.5		33.4	%	75.6		35.4	%
	Income per share
	Basic	0.51				1.23				1.08				0.86				0.87				0.94
	Diluted	0.47				1.12				1.00				0.80				0.81				0.90

_____________________

¹⁾ The calculation of diluted income per share assumes the exercise of equity-settled share-based payments and the conversion of all Convertible Notes