NATICK, Mass., Feb. 12, 2025 /PRNewswire/ -- Cognex Corporation (NASDAQ: CGNX) today reported financial results for the fourth quarter and full year 2024. Table 1 below shows selected financial data for Q4-24 and the full year 2024 compared with Q4-23 and the full year 2023.
"Cognex delivered strong results in the fourth quarter, with revenue at the high end of our guidance range. Growth was driven by continued momentum in our Logistics and Semiconductor businesses, including accelerated demand late in the quarter. Across most of our other factory automation end markets, demand remains soft but stable, while Automotive remains very weak," said Robert J. Willett, CEO.
Mr. Willett added, "Cognex continues to define the leading edge of technology in industrial machine vision. Powerful AI models are making our advanced technology easier to use, enabling us to improve our customers' experience and address many more use cases. We recently launched VisionPro Deep Learning 4.0, Cognex's first product to utilize next-generation AI Transformer models, and our new AI-driven DataMan series, our most powerful and easiest-to-use ID readers yet."
In addition to Mr. Willett's comments, Dennis Fehr, CFO, stated, "Revenue growth coupled with cost discipline and working capital efficiencies led to above-guidance adjusted EBITDA margin, with year-on-year expansion of 580 basis points, and strong free cash flow generation of $49 million. We were pleased to return $57 million in capital to shareholders during the quarter."
Table 1 (Dollars in millions, except per share amounts) | |||||||||||
Current Q4-24 | Prior Year | Y/Y | Current | Prior | Y/Y | ||||||
Revenue | $230 | $197 | +17 % | $915 | $838 | +9 % | |||||
Operating Income | $31 | $13 | +142 % | $115 | $131 | -12 % | |||||
% of Revenue | 13.4 % | 6.5 % | +690 bps | 12.6 % | 15.6 % | (300) bps | |||||
Adjusted EBITDA* | $42 | $25 | +71 % | $156 | $155 | +1 % | |||||
% of Revenue | 18.5 % | 12.6 % | +580 bps | 17.1 % | 18.5 % | (140) bps | |||||
Net Income per Diluted Share | $0.16 | $0.07 | +153 % | $0.62 | $0.65 | -6 % | |||||
Adjusted EPS (Diluted)* | $0.20 | $0.11 | +84 % | $0.74 | $0.73 | 0 % |
Note: Numbers shown may not foot due to rounding. |
*Adjusted EBITDA and Adjusted EPS (Diluted) include Non-GAAP adjustments. A reconciliation from GAAP to Non-GAAP metrics is provided in this news release. |
Details of the Quarter
Statement of Operations Highlights – Fourth Quarter of 2024
Details of the Year
Statement of Operations Highlights – Full Year 2024
Balance Sheet and Cash Flow Highlights – December 31, 2024
Financial Outlook – First Quarter of 2025
1Cognex has provided the forward-looking non-GAAP measures of adjusted gross margin, adjusted EBITDA margin, and adjusted effective tax rate, but cannot, without unreasonable effort, forecast such items to present or provide a reconciliation to corresponding forecasted GAAP measures. These include special items such as restructuring charges, acquisition and integration charges, and amortization of acquisition-related intangible assets, all of which are subject to limitations in predictability of timing, ultimate outcome and numerous conditions outside of Cognex's control. Additionally, these items are outside of Cognex's normal business operations and not used by management to assess Cognex's operating results. Cognex believes these limitations would result in a range of projected values so broad as to not be meaningful to investors. For these reasons, Cognex believes that the probable significance of such information is low. Information with respect to special items for certain historical periods is included in the section entitled "Reconciliation of Selected Items From GAAP to Non-GAAP".
Analyst Conference Call and Simultaneous Webcast
COGNEX CORPORATION CONSOLIDATED BALANCE SHEETS (in thousands) | |||
December 31, | December 31, | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 186,094 | $ 202,655 | |
Current investments, amortized cost of $60,725 and $132,799 in 2024 and 2023, respectively, allowance for credit losses of $0 in 2024 and 2023 | 59,956 | 129,392 | |
Accounts receivable, allowance for credit losses of $827 and $583 in 2024 and 2023, respectively | 143,359 | 114,164 | |
Unbilled revenue | 3,055 | 2,402 | |
Inventories | 157,527 | 162,285 | |
Prepaid expenses and other current assets | 63,376 | 68,099 | |
Total current assets | 613,367 | 678,997 | |
Non-current investments, amortized cost of $345,033 and $250,790 in 2024 and 2023, respectively, allowance for credit losses of $0 in 2024 and 2023 | 340,898 | 244,230 | |
Property, plant, and equipment, net | 98,445 | 105,849 | |
Operating lease assets | 67,326 | 75,115 | |
Goodwill | 384,937 | 393,181 | |
Intangible assets, net | 90,684 | 112,952 | |
Deferred income taxes | 392,166 | 400,400 | |
Other assets | 5,027 | 7,088 | |
Total assets | $ 1,992,850 | $ 2,017,812 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | $ 38,046 | $ 21,454 | |
Accrued expenses | 71,760 | 72,374 | |
Accrued income taxes | 25,685 | 16,907 | |
Deferred revenue and customer deposits | 25,035 | 31,525 | |
Operating lease liabilities | 8,854 | 9,624 | |
Total current liabilities | 169,380 | 151,884 | |
Non-current operating lease liabilities | 61,363 | 68,977 | |
Deferred income taxes | 217,155 | 246,877 | |
Reserve for income taxes | 26,365 | 26,685 | |
Non-current accrued income taxes | — | 18,338 | |
Other liabilities | 1,082 | 299 | |
Total liabilities | 475,345 | 513,060 | |
Commitments and contingencies | |||
Shareholders' equity: | |||
Preferred stock, $0.01 par value - Authorized: 400 shares in 2024 and 2023, respectively, no shares issued and outstanding | — | — | |
Common stock, $0.002 par value – Authorized: 300,000 shares in 2024 and 2023, respectively, issued and outstanding: 170,434 and 171,599 shares in 2024 and 2023, respectively | 341 | 343 | |
Additional paid-in capital | 1,090,638 | 1,037,202 | |
Retained earnings | 499,303 | 512,543 | |
Accumulated other comprehensive loss, net of tax | (72,777) | (45,336) | |
Total shareholders' equity | 1,517,505 | 1,504,752 | |
Total liabilities and shareholders' equity | $ 1,992,850 | $ 2,017,812 |
COGNEX CORPORATION CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) (In thousands, except per share amounts) | |||||||||
Three-months Ended | Twelve-months Ended | ||||||||
December 31, | September 29, | December 31, | December 31, | December 31, | |||||
Revenue | $ 229,684 | $ 234,742 | $ 196,670 | $ 914,515 | $ 837,547 | ||||
Cost of revenue (1) | 71,825 | 75,343 | 61,626 | 288,721 | 236,306 | ||||
Gross profit | 157,859 | 159,399 | 135,044 | 625,794 | 601,241 | ||||
Percentage of revenue | 68.7 % | 67.9 % | 68.7 % | 68.4 % | 71.8 % | ||||
Research, development, and engineering expenses (1) | 32,538 | 35,210 | 34,693 | 139,815 | 139,400 | ||||
Percentage of revenue | 14.2 % | 15.0 % | 17.6 % | 15.3 % | 16.6 % | ||||
Selling, general, and administrative expenses (1) | 94,481 | 92,625 | 90,372 | 370,914 | 339,139 | ||||
Percentage of revenue | 41.1 % | 39.5 % | 46.0 % | 40.6 % | 40.5 % | ||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Operating income | 30,840 | 31,564 | 12,729 | 115,065 | 130,702 | ||||
Percentage of revenue | 13.4 % | 13.4 % | 6.5 % | 12.6 % | 15.6 % | ||||
Foreign currency gain (loss) | 445 | 1,221 | (129) | 1,531 | (10,039) | ||||
Investment income | 4,174 | 3,561 | 1,520 | 13,971 | 14,093 | ||||
Other income (expense) | 341 | 209 | 234 | 922 | 592 | ||||
Income before income tax expense | 35,800 | 36,555 | 14,354 | 131,489 | 135,348 | ||||
Income tax expense | 7,454 | 6,964 | 3,125 | 25,318 | 22,114 | ||||
Net income | $ 28,346 | $ 29,591 | $ 11,229 | $ 106,171 | $ 113,234 | ||||
Percentage of revenue | 12.3 % | 12.6 % | 5.7 % | 11.6 % | 13.5 % | ||||
Net income per weighted-average common and common-equivalent share: | |||||||||
Basic | $ 0.17 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.66 | ||||
Diluted | $ 0.16 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.65 | ||||
Weighted-average common and common-equivalent shares outstanding: | |||||||||
Basic | 171,282 | 171,519 | 171,771 | 171,438 | 172,249 | ||||
Diluted | 172,508 | 172,753 | 172,571 | 172,611 | 173,399 | ||||
Cash dividends per common share | $ 0.080 | $ 0.075 | $ 0.075 | $ 0.305 | $ 0.286 | ||||
(1) Amounts include stock-based compensation expense, as follows: | |||||||||
Cost of revenue | $ 506 | $ 442 | $ 482 | $ 1,966 | $ 1,979 | ||||
Research, development, and engineering | 2,992 | 3,707 | 3,823 | 14,628 | 16,480 | ||||
Selling, general, and administrative | 9,578 | 8,952 | 8,945 | 35,849 | 36,309 | ||||
Total stock-based compensation expense | $ 13,076 | $ 13,101 | $ 13,250 | $ 52,443 | $ 54,768 | ||||
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures, including adjusted gross margin, adjusted operating expense, adjusted operating income, adjusted EBITDA, adjusted net income, adjusted earnings per share of common stock, diluted, adjusted effective tax rate, and free cash flow. Cognex defines its non-GAAP metrics as follows:
Cognex may disclose results on a constant-currency basis as one measure to evaluate its performance and compare results between periods as if the exchange rates had remained constant period-over-period.
Cognex believes these non-GAAP financial measures are helpful because they allow investors to more accurately compare results over multiple periods using the same methodology that management employs in its budgeting process, in its review of operating results, and for forecasting and planning for future periods. Cognex's definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Furthermore, these measures have certain limitations in that they do not include the impact of certain non-recurring expenses that are reflected in our consolidated statement of operations that are necessary to run our business. Thus, our non-GAAP financial measures should be considered in addition to, not as substitutes for, or in isolation from, measures prepared in accordance with GAAP.
Please see the section "Reconciliation of Selected Items from GAAP to Non-GAAP" below for more detailed information regarding non-GAAP financial measures herein, including the items reflected in our adjusted financial metrics and a description of these adjustments.
COGNEX CORPORATION RECONCILIATION OF SELECTED ITEMS FROM GAAP TO NON-GAAP Dollars in thousands, except per share amounts (Unaudited) | |||||||||
Three-months Ended | Twelve-months Ended | ||||||||
December 31, | September 29, | December 31, | December 31, | December 31, | |||||
Gross profit (GAAP) | $ 157,859 | $ 159,399 | $ 135,044 | $ 625,794 | $ 601,241 | ||||
Acquisition and integration costs | 213 | 281 | 2,882 | 2,295 | 2,882 | ||||
Amortization of acquisition-related intangible assets | 1,360 | 1,640 | 1,126 | 5,817 | 2,975 | ||||
Reorganization charges | 18 | — | — | 18 | — | ||||
Adjusted gross profit | $ 159,450 | $ 161,320 | $ 139,052 | $ 633,924 | $ 607,098 | ||||
GAAP gross margin | 68.7 % | 67.9 % | 68.7 % | 68.4 % | 71.8 % | ||||
Adjusted gross margin | 69.4 % | 68.7 % | 70.7 % | 69.3 % | 72.5 % | ||||
Operating expense (GAAP) | $ 127,019 | $ 127,835 | $ 122,315 | $ 510,729 | $ 470,539 | ||||
(Loss) recovery from fire | — | — | 2,750 | — | 8,000 | ||||
Acquisition and integration costs | (761) | (962) | (5,101) | (4,229) | (7,080) | ||||
Amortization of acquisition-related intangible assets | (1,132) | (1,746) | (1,053) | (5,601) | (1,635) | ||||
Reorganization charges | (2,972) | — | — | (2,972) | — | ||||
Adjusted operating expense | $ 122,154 | $ 125,127 | $ 118,911 | $ 497,927 | $ 469,824 | ||||
Operating income (GAAP) | $ 30,840 | $ 31,564 | $ 12,729 | $ 115,065 | $ 130,702 | ||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Acquisition and integration costs | 974 | 1,243 | 7,983 | 6,524 | 9,962 | ||||
Amortization of acquisition-related intangible assets | 2,492 | 3,386 | 2,179 | 11,418 | 4,610 | ||||
Reorganization charges | 2,990 | — | — | 2,990 | — | ||||
Adjusted operating income | $ 37,296 | $ 36,193 | $ 20,141 | $ 135,997 | $ 137,274 | ||||
GAAP operating margin | 13.4 % | 13.4 % | 6.5 % | 12.6 % | 15.6 % | ||||
Adjusted operating margin | 16.2 % | 15.4 % | 10.2 % | 14.9 % | 16.4 % | ||||
Depreciation (adjusted for amounts included in Acquisition and integration costs) | 5,139 | 5,027 | 4,713 | 20,393 | 17,270 | ||||
Adjusted EBITDA | $ 42,435 | $ 41,220 | $ 24,854 | $ 156,390 | $ 154,544 | ||||
Adjusted EBITDA margin | 18.5 % | 17.6 % | 12.6 % | 17.1 % | 18.5 % | ||||
Net income (GAAP) | $ 28,346 | $ 29,591 | $ 11,229 | $ 106,171 | $ 113,234 | ||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Acquisition and integration costs | 974 | 1,243 | 7,983 | 6,524 | 9,962 | ||||
Amortization of acquisition-related intangible assets | 2,492 | 3,386 | 2,179 | 11,418 | 4,610 | ||||
Foreign currency (gain) loss on forward contract | — | — | — | — | 8,456 | ||||
Reorganization charges | 2,990 | — | — | 2,990 | — | ||||
Discrete tax (benefit) expense | 2,220 | 889 | 1,498 | 5,731 | 2,338 | ||||
Tax impact of reconciling items | (2,008) | (1,176) | (1,134) | (5,571) | (3,207) | ||||
Adjusted net income | $ 35,014 | $ 33,933 | $ 19,006 | $ 127,263 | $ 127,393 | ||||
Earnings per share of common stock, diluted (GAAP) | $ 0.16 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.65 | ||||
Loss (recovery) from fire | — | — | (0.02) | — | (0.05) | ||||
Acquisition and integration costs | 0.01 | 0.01 | 0.05 | 0.04 | 0.06 | ||||
Amortization of acquisition-related intangible assets | 0.01 | 0.02 | 0.01 | 0.07 | 0.03 | ||||
Foreign currency (gain) loss on forward contract | — | — | — | — | 0.05 | ||||
Reorganization charges | 0.02 | — | — | 0.02 | — | ||||
Discrete tax (benefit) expense | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | ||||
Tax impact of reconciling items | (0.01) | (0.01) | (0.01) | (0.03) | (0.02) | ||||
Adjusted earnings per share of common stock, diluted | $ 0.20 | $ 0.20 | $ 0.11 | $ 0.74 | $ 0.73 | ||||
Effective tax rate (GAAP) | 20.8 % | 19.1 % | 21.8 % | 19.3 % | 16.3 % | ||||
Discrete tax benefit (expense) | (6.2) % | (2.4) % | (10.4) % | (4.4) % | (1.7) % | ||||
Net impact of other reconciling items | 2.5 % | 1.0 % | 1.4 % | 1.6 % | 0.7 % | ||||
Adjusted effective tax rate | 17.1 % | 17.6 % | 12.7 % | 16.5 % | 15.3 % | ||||
Cash provided by operating activities (GAAP) | $ 51,404 | $ 56,271 | $ 14,491 | $ 149,081 | $ 112,916 | ||||
Capital expenditures | (2,073) | (4,399) | (7,015) | (15,043) | (23,077) | ||||
Free cash flow | $ 49,331 | $ 51,872 | $ 7,476 | $ 134,038 | $ 89,839 |
Description of adjustments:
In addition to reporting financial results in accordance with U.S. GAAP, the Company also provides various non-GAAP measures that incorporate adjustments for the impacts of special items. Adjustments incorporated in the preparation of these non-GAAP measures for the periods presented include the items described below:
Depreciation:
Loss (recovery) from fire:
Acquisition and integration costs:
Amortization of acquisition-related intangible assets:
Reorganization charges:
Discrete tax (benefit) expense:
Certain statements made in this report, as well as oral statements made by the Company from time to time, constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. Readers can identify these forward-looking statements by our use of the words "expects," "anticipates," "estimates," "potential," "believes," "projects," "intends," "plans," "will," "may," "shall," "could," "should," "opportunity," "goal" and similar words and other statements of a similar sense. These statements are based on our current estimates and expectations as to prospective events and circumstances, which may or may not be in our control and as to which there can be no firm assurances given. These forward-looking statements, which include statements regarding business and market trends, future financial performance and financial targets, customer demand and order rates and timing of related revenue, future product or revenue mix, research and development activities, sales and marketing activities, new product offerings, innovation and product development activities, customer acceptance of our products, capital expenditures, cost and working capital management activities, investments, liquidity, dividends and stock repurchases, strategic and growth plans and opportunities, acquisitions, and estimated tax benefits and expenses and other tax matters, involve known and unknown risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include: (1) the technological obsolescence of current products and the inability to develop new products; (2) the impact of competitive pressures; (3) the inability to attract and retain skilled employees, effectively plan for succession, and maintain our unique corporate culture; (4) the failure to properly manage the distribution of products and services; (5) economic, political, and other risks associated with international sales and operations, including the impact of trade disputes on the economic climate in China; (6) the challenges in integrating and achieving expected results from acquired businesses; (7) uncertainty surrounding our future capital needs; (8) information security breaches; (9) the failure to comply with laws or regulations relating to data privacy or data protection; (10) the inability to protect our proprietary technology and intellectual property; (11) the failure to manufacture and deliver products in a timely manner; (12) the inability to obtain, or the delay in obtaining, components for our products at reasonable prices; (13) the inability to design and manufacture high-quality products; (14) the loss of, or curtailment of purchases by, large customers in the logistics, consumer electronics, or automotive industries; (15) challenges in accurately forecasting our financial results due to seasonal and cyclical variations in customer purchasing patterns; (16) potential impairment charges with respect to our investments or acquired intangible assets; (17) exposure to additional tax liabilities, increases and fluctuations in our effective tax rate, and other tax matters; (18) fluctuations in foreign currency exchange rates and the use of derivative instruments; (19) unfavorable global economic conditions, including increases in interest rates and elevated inflation rates; (20) business disruptions from natural or man-made disasters, public health crises, or other events outside our control; (21) exposure to potential liabilities, increased costs, reputational harm, and other adverse effects associated with expectations relating to environmental, social, and governance considerations; (22) stock price volatility; and (23) our involvement in time-consuming and costly litigation or activist shareholder activities. The foregoing list should not be construed as exhaustive and we encourage readers to refer to the detailed discussion of risk factors included in Part I - Item 1A of our Annual Report on Form 10-K. The Company cautions readers not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. The Company disclaims any obligation to subsequently revise forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date such statements are made.
About Cognex Corporation
Cognex Corporation ("the Company" or "Cognex") invents and commercializes technologies that address some of the most critical manufacturing and distribution challenges. We are a leading global provider of machine vision products and solutions that improve efficiency and quality in high-growth-potential businesses across attractive industrial end markets. Our solutions blend physical products and software to capture and analyze visual information, allowing for the automation of manufacturing and distribution tasks for customers worldwide. Machine vision products are used to automate the manufacturing or distribution and tracking of discrete items, such as mobile phones, electric vehicle batteries and e-commerce packages, by locating, identifying, inspecting, and measuring them. Machine vision is important for applications in which human vision is inadequate to meet requirements for size, accuracy, or speed, or in instances where substantial cost savings or quality improvements are maintained.
Cognex is the world's leader in the machine vision industry, having shipped more than 4.5 million image-based products, representing over $11 billion in cumulative revenue, since the company's founding in 1981. Headquartered in Natick, Massachusetts, USA, Cognex has offices and distributors located throughout the Americas, Europe, and Asia. For details, visit Cognex online at www.cognex.com.
Investor Contacts:
Nathan McCurren – Head of Investor Relations and Treasurer
Jordan Bertier – Sr. Manager, Investor Relations
Cognex Corporation
This email address is being protected from spambots. You need JavaScript enabled to view it.
Last Trade: | US$32.34 |
Daily Change: | 0.20 0.62 |
Daily Volume: | 1,701,088 |
Market Cap: | US$5.550B |
January 14, 2025 October 30, 2024 July 31, 2024 May 02, 2024 |
COPYRIGHT ©2025 GREEN STOCK NEWS