FALSE000194328900019432892024-08-072024-08-07

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 12, 2024
Silvaco Group, Inc.
(Exact name of registrant as specified in its charter)
Delaware
001-42043
27-1503712
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification Number)
Silvaco Group Inc.
4701 Patrick Henry Drive, Building #23
Santa Clara, CA 95054
(Address of principal executive offices, including Zip Code)
Registrant’s telephone number, including area code: (408) 567-1000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading
Symbol
Name of each exchange
on which registered
Common stock, $0.0001 par value per shareSVCOThe Nasdaq Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐


Item 2.02 Results of Operations and Financial Condition.

On November 12, 2024, Silvaco Group, Inc issued a press release announcing its financial results for the fiscal quarter ended September 30, 2024, and posted to its website supplemental financial information in connection therewith. Copies of the press release and supplemental financial information are attached as Exhibits 99.1 and 99.2 to this Current Report on Form 8-K and are incorporated by reference herein.

The information furnished under this Item 2.02 and in the accompanying Exhibits 99.1 and 99.2 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Business Acquired.

Not applicable.

(b) Pro Forma Financial Information.

Not applicable.

(c) Shell Company Transactions.

Not applicable.

(d) Exhibits.


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
SILVACO GROUP, INC.
Date: November 12, 2024By:/s/ Babak Taheri
Dr. Babak Taheri
Chief Executive Officer

Exhibit 99.1
Silvaco Reports Third Quarter 2024 Financial Results

Expanded TCAD and digital twin modeling platform to planar CMOS, FinFET and advanced CMOS technologies

Signed 14 new customers as well as expanded our relationship with several existing customers across key markets including power, automotive, memory, foundry, and display.

In the first week of Q4, received a $5.0 million follow-on order for FTCO™ digital-twin modeling product from a strategic memory customer


SANTA CLARA, Calif. - November 12, 2024 -- Silvaco Group, Inc. (Nasdaq: SVCO) (“Silvaco” or the “Company”), a provider of TCAD, EDA software, and SIP solutions that enable innovative semiconductor design and digital twin modeling through AI software and automation, today announced its third quarter 2024 results.

"Our strategic focus on driving innovation through AI-enabled semiconductor design for advanced CMOS geometries and power semiconductors, which includes digital twin modeling, positions us well for long-term growth” said Dr. Babak Taheri, Silvaco’s Chief Executive Officer. Dr. Taheri continued “We believe our strong business fundamentals and innovative product lines will continue to drive our customer momentum and growth trajectory.”

Commenting on the financial results and outlook, Ryan Benton, Silvaco’s Chief Financial Officer, added, “While Q3 revenues were impacted by the shift of a substantial $5.0 million order received in the first week of Q4, we remain confident in our ability to achieve our revised full-year financial targets due to strong customer demand. We expect to regain momentum and execute on our long-term strategy by expanding our footprint across the key end markets as well as executing on the right strategic inorganic opportunities.”

Business Highlights

•Acquired 14 new customers representing 14% of bookings and 11% of revenue for Q3.

•Expanded Victory TCAD and Digital Twin Modeling Platform to Planar CMOS, FinFET and advanced CMOS technologies. Newly released TCAD platform has been utilized by a strategic customer for the past few years and is now available for broad market adoption.

•Appointed Candace Jackson as SVP, General Counsel and Corporate Secretary.

•Silvaco was added to the Russell 2000®, Russell 3000®, and Russell Microcap® indexes in September 2024.

•Achieved ISO9001 Certification of our TCAD, EDA, and IP Products in October 2024.

In the first week of Q4, received a $5.0 million follow-on order for FTCO™ digital-twin modeling product from a strategic memory customer. This order extends the footprint of our FTCO™ product line and further validates our strategic focus on this unique technology.



Third Quarter 2024 Financial Results

GAAP Financial Results

•Revenue of $11.0 million, down 27% year-over-year and down 27% quarter-over-quarter impacted by the shift of the $5.0 million order received in the fourth quarter and the delay in certain orders principally from China.
◦TCAD revenue of $6.5 million, down 18% year-over-year.
◦EDA revenue of $2.6 million, down 42% year-over-year.
◦SIP revenue of $1.8 million, down 26% year-over-year.
•GAAP gross profit and GAAP gross margin were $8.2 million and 75%, respectively, which includes the impact of $313,000 stock-based compensation expense and $249,000 amortization of purchased intangibles, down from $12.7 million and 85% year over year.
•GAAP net loss of $(6.6) million, compared to a GAAP net income of $1.4 million in Q3 2023.
•GAAP basic and diluted net loss per share of $(0.23).
•As of September 30, 2024, cash and cash equivalents and marketable securities totaled $100.4 million.

Key Operating Indicators and Non-GAAP Financial Results:

•Gross bookings were $9.9 million, down 21% year-over-year.
•As of September 30, 2024, remaining performance obligation balance of $32.6 million, 48% of which is expected to be recognized as revenue in the next 12 months.
•Non-GAAP gross profit and non-GAAP gross margin were $8.7 million and 80%, respectively, down from $12.7 million and 85% year over year.
•Non-GAAP net loss of $(1.8) million, compared to Non-GAAP net income of $2.3 million in Q3 2023.
•Non-GAAP diluted net loss per share of $(0.06).

For a discussion of the non-GAAP metrics presented in this press release, as well as a reconciliation of non-GAAP metrics to the nearest comparable GAAP metric, see “Discussion of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Reconciliation” in the accompanying tables below.

Supplementary materials to this press release, including our third quarter 2024 financial results, can be found at https://investors.silvaco.com/financial-information/quarterly-results.















Fourth Quarter and Full Year 2024 Financial Outlook

As of November 12, 2024, Silvaco is providing guidance for its fourth quarter of 2024 and its full-year 2024, which represents Silvaco’s current estimates on its operations and financial results. The financial information below represents forward-looking financial information and in some instances forward-looking, non-GAAP financial information, including estimates of non-GAAP gross margin and non-GAAP operating income. GAAP gross margin is the most comparable GAAP measure to non-GAAP gross margin, and GAAP operating income is the most comparable GAAP measure to non-GAAP operating income. Non-GAAP operating income differs from GAAP operating income in that it excludes items such as certain transaction-related costs, IPO preparation costs, estimated acquisition-related litigation claims and costs, stock-based compensation, amortization of acquired intangible assets, impairment charges and executive severance costs. Silvaco is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Silvaco has not provided guidance for GAAP gross margin or GAAP operating income or a reconciliation of the forward-looking non-GAAP gross margin or non-GAAP operating income guidance to GAAP gross margin or GAAP operating income, respectively. However, it is important to note that these excluded items could be material to our results computed in accordance with GAAP in future periods.

Based on current business trends and conditions, the Company expects for fourth quarter 2024 the following:

•Gross bookings in the range of $18.5 million to $21.5 million, which would represent a 19% to 38% increase from the fourth quarter of 2023.

•Revenue in the range of $18.1 million to $21.2 million, which would represent a 45% to 70% increase from the fourth quarter of 2023.

•Non-GAAP gross margin to be in the range of 85% to 87%, increased from 79% in the fourth quarter of 2023.

•Non-GAAP operating income in the range of $2.6 million to $5.6 million, increased from the loss of $1.6 million in the fourth quarter of 2023.
For full year 2024, the Company expects:

•Gross bookings of $64.0 million to $67.0 million, which would represent a 10% to 15% increase from 2023.

•Revenue of $60.0 million to $63.0 million, which would represent a 11% to 16% increase from 2023.

•Non-GAAP gross margin to be in the range of 85% to 87%, increased from 83% in 2023.

•Non-GAAP operating income of $5.0 million to $8.0 million, which would represent a 14% to 82% increase from 2023.






Q3 2024 Conference Call Details

A press release highlighting the Company’s results along with supplemental financial results will be available at https://investors.silvaco.com/ along with an earnings presentation to accompany management’s prepared remarks on the day of the conference call, after market close. An archived replay of the conference call will be available on this website for a limited time after the call. Participants who want to join the call and ask a question may register for the call here to receive the dial-in numbers and unique PIN.

Date: Tuesday, November 12, 2024
Time: 5:00 p.m. Eastern time
Webcast: Here (live and replay)

About Silvaco

Silvaco is a provider of TCAD, EDA software, and SIP solutions that enable semiconductor design and digital twin modeling through AI software and innovation. Silvaco’s solutions are used for semiconductor and photonics processes, devices, and systems development across display, power devices, automotive, memory, high performance compute, foundries, photonics, internet of things, and 5G/6G mobile markets for complex SoC design. Silvaco is headquartered in Santa Clara, California, and has a global presence with offices located in North America, Europe, Brazil, China, Japan, Korea, Singapore, and Taiwan.

Safe Harbor Statement

This press release contains forward-looking statements based on Silvaco's current expectations. The words “believe”, “estimate”, “expect”, “intend”, “anticipate”, “plan”, “project”, “will”, and similar phrases as they relate to Silvaco are intended to identify such forward-looking statements. These forward-looking statements reflect the current views and assumptions of Silvaco and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations.

These forward-looking statements include but are not limited to, statements regarding our future operating results, financial position, and guidance, our business strategy and plans, our objectives for future operations, our development or delivery of new or enhanced products, and anticipated results of those products for our customers, our competitive positioning, projected costs, technological capabilities, and plans, and macroeconomic trends.

A variety of risks and factors that are beyond our control could cause actual results to differ materially from those in the forward-looking statements including, without limitation, the following: (a) market conditions; (b) anticipated trends, challenges and growth in our business and the markets in which we operate; (c) our ability to appropriately respond to changing technologies on a timely and cost-effective basis; (d) the size and growth potential of the markets for our software solutions, and our ability to serve those markets; (e) our expectations regarding competition in our existing and new markets; (f) the level of demand in our customers’ end markets; (g) regulatory developments in the United States and foreign countries; (h) changes in trade policies, including the imposition of tariffs; (i) proposed new software solutions, services or developments; (j) our ability to attract and retain key management personnel; (k) our customer relationships and our ability to retain and expand our customer relationships; (l) our ability to diversify our customer base and develop relationships in new markets; (m) the strategies, prospects, plans, expectations, and objectives of management for future operations; (n) public health crises, pandemics, and epidemics and their effects on our business and our customers’ businesses; (o) the impact of the current conflicts between Ukraine and Russia and Israel and Hamas and the ongoing trade disputes among the


United States and China on our business, financial condition or prospects, including extreme volatility in the global capital markets making debt or equity financing more difficult to obtain, more costly or more dilutive, delays and disruptions of the global supply chains and the business activities of our suppliers, distributors, customers and other business partners; (p) changes in general economic or business conditions or economic or demographic trends in the United States and foreign countries including changes in interest rates and inflation; (q) our ability to raise additional capital; (r) our ability to accurately forecast demand for our software solutions; (s) our expectations regarding the outcome of any ongoing litigation; (t) our expectations regarding the period during which we qualify as an emerging growth company under the JOBS Act and as a smaller reporting company under the Exchange Act; (u) our expectations regarding our ability to obtain, maintain, protect and enforce intellectual property protection for our technology; (v) our status as a controlled company; and (w) our use of the net proceeds from our initial public offering.

It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Accordingly, you should not rely on any of the forward-looking statements. Additional information relating to the uncertainty affecting the Silvaco’s business is contained in Silvaco’s filings with the Securities and Exchange Commission. These documents are available on the SEC Filings section of the Investor Relations section of Silvaco’s website at http://investors.silvaco.com/. These forward-looking statements represent Silvaco’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Silvaco disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Discussion of Non-GAAP Financial Measures

We use certain non-GAAP financial measures to supplement the performance measures in our consolidated financial statements, which are presented in accordance with GAAP. These non-GAAP financial measures include non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss), and non-GAAP net income (loss) per share. We use these non-GAAP financial measures for financial and operational decision-making and as a means to assist us in evaluating period-to-period comparisons.

We define non-GAAP gross profit and non-GAAP gross margin as our GAAP gross profit and GAAP gross margin adjusted to exclude certain costs, including stock-based compensation and amortization of acquired intangible assets. We define non-GAAP operating expenses, non-GAAP operating income (loss), and non-GAAP operating margin as our GAAP operating expenses, GAAP operating income (loss), and GAAP operating margin, in each case, adjusted to exclude certain costs, including certain transaction-related costs, IPO preparation costs, estimated acquisition-related litigation claims and costs, stock-based compensation, amortization of acquired intangible assets, impairment charges, and executive severance costs. We define non-GAAP net income (loss) as our GAAP net income (loss) adjusted to exclude certain costs, including certain transaction-related costs, IPO preparation costs, estimated acquisition-related litigation claims and costs, stock-based compensation, amortization of acquired intangible assets, impairment charges, executive severance costs, change in fair value of contingent consideration, foreign exchange (gain) loss, loss on extinguishment of debt, and the income tax effect on non-GAAP items. Our non-GAAP net income (loss) per share is calculated in the same way as our non-GAAP net income (loss), but on a per share basis. We monitor non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share as non-GAAP financial measures to supplement the financial information we present in accordance with GAAP to provide investors with additional information regarding our financial results.



Certain items are excluded from our non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share because these items are non-cash in nature or are not indicative of our core operating performance and render comparisons with prior periods and competitors less meaningful. We adjust GAAP gross profit, GAAP gross margin, GAAP operating expenses, GAAP operating income (loss), GAAP operating margin, and net income (loss) for these items to arrive at non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP operating margin, and non-GAAP net income (loss) because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structure and the method by which the assets were acquired. By excluding certain items that may not be indicative of our recurring core operating results, we believe that non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share, provide meaningful supplemental information regarding our performance.

We believe these non-GAAP financial measures are useful to investors and others because they allow for additional information with respect to financial measures used by management in its financial and operational decision-making and they may be used by our institutional investors and the analyst community to help them analyze our financial performance and the health of our business. However, there are a number of limitations related to the use of non-GAAP financial measures, and these non-GAAP measures should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these non-GAAP financial measures differently or not at all, which reduces their usefulness as comparative measures.


SILVACO GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands except share and par value amounts)
September 30, 2024December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents$26,606 $4,421 
Short-term marketable securities73,782 — 
Accounts receivable, net5,037 4,006 
Contract assets, net9,949 8,749 
Prepaid expenses and other current assets3,215 2,549 
Deferred transaction costs— 1,163 
Total current assets118,589 20,888 
Long-term assets:
Property and equipment, net843 591 
Operating lease right-of-use assets, net2,045 1,963 
Intangible assets, net4,660 342 
Goodwill9,026 9,026 
Long-term portion of contract assets, net9,456 6,250 
Other assets1,836 1,825 
Total long-term assets27,866 19,997 
Total assets$146,455 $40,885 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable$4,197 $2,495 
Accrued expenses and other current liabilities23,309 10,255 
Accrued income taxes2,445 1,626 
Deferred revenue, current7,784 7,882 
Operating lease liabilities, current855 735 
Related party line of credit— 2,000 
Vendor financing obligation, current1,853 — 
Total current liabilities40,443 24,993 
Long-term liabilities:
Deferred revenue, non-current3,241 5,071 
Operating lease liabilities, non-current1,172 1,198 
Vendor financing obligation, non-current2,738 — 
Other long-term liabilities211 221 
Total liabilities47,805 31,483 
Commitments and contingencies
Stockholders' equity:
Preferred stock, $0.0001 par value; 10,000,000 shares authorized, no shares issued and outstanding as of September 30, 2024; no shares authorized as of December 31, 2023
— — 
Common stock, $0.0001 par value; 500,000,000 shares authorized; 26,294,217 shares issued and outstanding as of September 30, 2024; 25,000,000 shares authorized; 20,000,000 shares issued and outstanding as of December 31, 2023
3 2 
Additional paid-in capital132,244 — 
(Accumulated deficit) Retained earnings(32,169)11,392 
Accumulated other comprehensive loss(1,428)(1,992)
Total stockholders' equity98,650 9,402 
Total liabilities and stockholders' equity$146,455 $40,885 



SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(Unaudited, in thousands except share and per share amounts)
 Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Revenue:
Software license revenue$6,840 $11,083 $30,121 $30,593 
Maintenance and service4,132 3,861 11,700 11,167 
Total revenue10,972 14,944 41,821 41,760 
Cost of revenue2,786 2,274 9,620 6,672 
Gross profit8,186 12,670 32,201 35,088 
Operating expenses:
Research and development4,134 3,289 15,457 9,833 
Selling and marketing3,834 3,139 14,317 8,874 
General and administrative7,128 4,500 30,042 13,311 
Estimated litigation claim392 — 15,088 — 
Total operating expenses15,488 10,928 74,904 32,018 
Operating (loss) income(7,302)1,742 (42,703)3,070 
Loss on debt extinguishment— — (718)— 
Interest income1,217 1 1,899 4 
Interest and other (expense) income, net(278)37 (832)(535)
(Loss) income before income tax provision(6,363)1,780 (42,354)2,539 
Income tax provision188 332 1,207 608 
Net (loss) income$(6,551)$1,448 $(43,561)$1,931 
(Loss) earnings per share attributable to common stockholders:
Basic and diluted$(0.23)$0.07 $(1.77)$0.10 
Weighted average shares used in computing per share amounts:
Basic and diluted29,048,08020,000,00024,633,03020,000,000


SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
Nine Months Ended September 30,
20242023
Cash flows from operating activities:
Net (loss) income$(43,561)$1,931 
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
Depreciation and amortization903 456 
Stock-based compensation expense24,388 — 
Provision for credit losses154 198 
Estimated litigation claim15,088 — 
Loss on debt extinguishment718 — 
Accretion of discount on marketable securities, net(905)— 
Change in fair value of contingent consideration(18)332 
Changes in operating assets and liabilities:
Accounts receivable(1,336)(443)
Contract assets(4,479)(4,560)
Prepaid expenses and other current assets(479)183 
Other assets(12)— 
Accounts payable1,022 (404)
Accrued expenses(2,396)402 
Accrued income taxes836 475 
Deferred revenue(1,887)1,497 
Other current liabilities1,288 869 
Other long-term liabilities9 (605)
Net cash (used in) provided by operating activities(10,667)331 
Cash flows from investing activities:
Purchases of marketable securities(81,608)— 
Maturities of marketable securities9,000 — 
Purchases of property and equipment(344)(215)
Net cash used in investing activities(72,952)(215)
Cash flows from financing activities:
Proceeds from initial public offering, net of underwriting fees106,020 — 
Proceeds from issuance of convertible note, net of debt issuance costs4,852 — 
Proceeds from loan facility4,250 — 
Repayment of loan facility(4,250)— 
Repayment of 2022 line of credit(2,000)— 
Deferred transaction costs(2,649)(33)
Contingent consideration(74)(986)
Payments of vendor financing obligation(600)— 
Net cash provided by (used in) financing activities105,549 (1,019)
Effect of exchange rate fluctuations on cash and cash equivalents255 (262)
Net increase (decrease) in cash and cash equivalents22,185 (1,165)
Cash and cash equivalents, beginning of period4,421 5,478 
Cash and cash equivalents, end of period$26,606 $4,313 


SILVACO GROUP, INC.
REVENUE
(Unaudited, in thousands)
20232024
Q1Q2Q3Q4YearQ1Q2Q3
Revenue by Product Line:
TCAD62 %62 %52 %62 %59 %66 %69 %59 %
EDA29 %20 %31 %22 %26 %30 %20 %24 %
IP9 %18 %17 %16 %15 %4 %11 %17 %
Total revenue100 %100 %100 %100 %100 %100 %100 %100 %
Revenue Item Category:
Software license revenue75 %71 %74 %70 %73 %77 %74 %62 %
Maintenance and service25 %29 %26 %30 %27 %23 %26 %38 %
Total revenue100 %100 %100 %100 %100 %100 %100 %100 %




SILVACO GROUP, INC.
GAAP to Non-GAAP Reconciliation
(Unaudited, in thousands except per share amounts)
Three Months EndedNine Months Ended
Reconciliation GAAP to Non-GAAP9/30/20249/30/20239/30/20249/30/2023
GAAP Cost of revenue$2,786 $2,274 $9,620 $6,672 
Less: Stock-based compensation(313)— (2,780)— 
Less: Amortization of acquired intangible assets(249)— (498)— 
Non-GAAP Cost of revenue$2,224 $2,274 $6,342 $6,672 
GAAP Gross profit$8,186 $12,670 $32,201 $35,088 
Add: Stock-based compensation313 — 2,780 — 
Add: Amortization of acquired intangible assets249 — 498 — 
Non-GAAP Gross profit$8,748 $12,670 $35,479 $35,088 
GAAP Research and development$4,134 $3,289 $15,457 $9,833 
Less: Stock-based compensation(491)— (4,556)— 
Less: Amortization of acquired intangible assets(46)(82)(163)(257)
Non-GAAP Research and Development$3,597 $3,207 $10,738 $9,576 
GAAP Sales and marketing$3,834 $3,139 $14,317 $8,874 
Less: Stock-based compensation(379)— (3,931)— 
Less: IPO preparation costs— — (178)— 
Non-GAAP Sales and marketing$3,455 $3,139 $10,208 $8,874 
GAAP General and administrative$7,128 $4,500 $30,042 $13,311 
Less: Stock-based compensation(1,376)— (13,121)— 
Less: Acquisition-related estimated litigation claim and legal costs(1,491)(723)(4,106)(1,192)
Less: IPO preparation costs— (197)(695)(1,176)
Non-GAAP General and administrative$4,261 $3,580 $12,120 $10,943 
GAAP Estimated litigation claim$392 $— $15,088 $— 
Less: Acquisition-related estimated litigation claim and legal costs(392)— (15,088)— 
Non-GAAP Estimated litigation claim— — — — 
GAAP Operating expenses$15,488 $10,928 $74,904 $32,018 
Less: Stock-based compensation(2,246)— (21,608)— 
Less: Acquisition-related estimated litigation claim and legal costs(1,883)(723)(19,194)(1,192)
Less: IPO preparation costs— (197)(873)(1,176)
Less: Amortization of acquired intangible assets(46)(82)(163)(257)
Non-GAAP Operating expenses$11,313 $9,926 $33,066 $29,393 
GAAP (Loss) income from operations$(7,302)$1,742 $(42,703)$3,070 
Add: Stock-based compensation2,559 — 24,388 — 
Add: Acquisition-related estimated litigation claim and legal costs1,883 723 19,194 1,192 
Add: IPO preparation costs— 197 873 1,176 
Add: Amortization of acquired intangible assets295 82 661 257 
Non-GAAP (Loss) income from operations$(2,565)$2,744 $2,413 $5,695 
GAAP Net (loss) income$(6,551)$1,448 $(43,561)$1,931 
Add: Stock based compensation expense2,559 — 24,388 — 
Add: Amortization of acquired intangible assets295 82 661 257 
Add: Acquisition-related estimated litigation claim and legal costs1,883 723 19,194 1,192 
Add: IPO preparation costs— 197 873 1,176 
Add: Loss on debt extinguishment— — 718 — 
Add: Change in fair value of consideration— (9)(18)332 
Add: Foreign exchange (gain) loss174 (77)418 338 
Add: Income tax effect of non-GAAP adjustment(189)(38)(265)(142)
Non-GAAP Net (loss) income$(1,829)$2,326 $2,408 $5,084 
GAAP Net (loss) income per share:
Basic and diluted:$(0.23)$0.07 $(1.77)$0.10 
Non-GAAP Net (loss) income per share:
Basic :$(0.06)$0.12 $0.10 $0.25 
Diluted:$(0.06)$0.12 $0.09 $0.25 
Weighted average shares used in GAAP and non-GAAP net (loss) income per share:
Basic:29,048,080 20,000,000 24,633,030 20,000,000 
Diluted:29,048,080 20,000,000 26,244,892 20,000,000 





Investor Contact:
Greg McNiff
investors@silvaco.com

Media Contact:
Tyler Weiland
press@silvaco.com


#

Silvaco Group, Inc. Financial Results 1 Silvaco Group, Inc. (Nasdaq: SVCO) Financial Supplement Key Takeaways • Reported strong TCAD revenues driven by 14 new customers representing 10% of bookings and 10% of revenue for Q3. • Expanded Victory TCAD and Digital Twin Modeling Platform to Planar CMOS, FinFET and Advanced CMOS Technologies. Newly released TCAD platform has been utilized by a strategic customer for the past few years and is now available for broad market adoption. • Appointed Candace Jackson as SVP, General Counsel and Corporate Secretary. • Silvaco was added to the Russell 2000®, Russell 3000®, and Russell Microcap® indexes in September 2024. • Achieved ISO9001 Certification of our TCAD, EDA, and IP Products in October 2024. • In the first week of Q4, received a $5.0 million follow-on order for FTCO™ digital-twin modeling product from a strategic memory customer. Q3'24 Other Financial Highlights • Revenue of $11.0 million, down 27% year-over-year, seasonally down 27% quarter-over- quarter. • TCAD revenue of $6.5 million, down 18% year-over-year. • EDA revenue of $2.6 million, down 42% year-over-year. • SIP revenue of $1.8 million, down 26% year-over-year. • GAAP gross profit and GAAP gross margin were $8.2 million and 75%, respectively, which includes the impact of $313,000 stock-based compensation and $249,000 amortization of purchased intangibles, down from $12.7 million and 85% year over year. • GAAP operating expenses of $15.5 million, which includes $2.2 million stock-based compensation and a $1.9 million charge for acquisition related estimated litigation claim and legal costs, increased from $10.9 million in Q3 2023. • GAAP operating loss and margin of $(7.3) million and (67)%, compared to GAAP operating income and margin of $1.7 million and 12% in Q3 2023. • GAAP net loss of $(6.6) million, compared to a GAAP net income of $1.4 million in Q3 2023. • GAAP basic and diluted net loss per share of $(0.23). • As of September 30, 2024, cash and cash equivalents and marketable securities totaled $100.4 million. x Q4'24 Outlook (See Note 1) Based on current business trends and conditions, the Company expects for fourth quarter 2024 the following: • Gross bookings in the range of $18.5 million to $21.5 million, which would represent a 19% to 38% increase from the fourth quarter of 2023. • Revenue in the range of $18.1 million to $21.2 million, which would represent a 46% to 70% increase from the fourth quarter of 2023. • Non-GAAP gross margin to be in the range of 85% to 87%, increased from 79% in the fourth quarter of 2023. • Non-GAAP operating income in the range of $2.6 million to $5.6 million, increased from the loss of $1.6 million in the fourth quarter of 2023. FY 2024 Outlook (See Note 1) For full year 2024, the Company expects: • Gross bookings of $64.0 million to $67.0 million, which would represent a 10% to 15% increase from 2023. • Revenue of $60.0 million to $63.0 million, which would represent a 11% to 16% increase from 2023. • Non-GAAP gross margin to be in the range of 85% to 87%, increased from 83% in 2023. • Non-GAAP operating income of $5.0 million to $8.0 million, which would represent a 14% to 82% increase from 2023. Note 1: As of November 12, 2024, Silvaco is providing guidance for its fourth quarter of 2024 and its full-year 2024, which represents Silvaco's current estimates on its operations and financial results. The financial information presented represents forward-looking financial information and, in some instances forward-looking, non-GAAP financial information, including estimates of non-GAAP gross margin and non-GAAP operating income. GAAP gross margin is the most comparable GAAP measure to non-GAAP gross margin, and GAAP operating income is the most comparable GAAP measure to non-GAAP operating income. Non-GAAP operating income differs from GAAP operating income in that it excludes items such as certain transaction-related costs, IPO preparation costs, acquisition-related litigation costs, stock-based compensation, amortization of acquired intangible assets, impairment charges and executive severance costs. Silvaco is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Silvaco has not provided guidance for GAAP gross margin or GAAP operating income or a reconciliation of the forward-looking non-GAAP gross margin or non-GAAP operating income guidance to GAAP gross margin or GAAP operating income, respectively. However, it is important to note that these excluded items could be material to our results computed in accordance with GAAP in future periods.

 
Silvaco Group, Inc. Financial Results 2 Silvaco Group, Inc. (Nasdaq: SVCO) Financial Metrics ($ in '000s, except Per Share Data and Headcount) Unaudited See Note 1 GAAP Financial Metrics Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 Revenue 13,551$ 11,375$ 11,747$ 9,801$ 14,291$ 12,525$ 14,944$ 12,486$ 15,889$ 14,960$ 10,972$ 41,963$ 46,474$ 54,246$ YoY Change % 5% 10% 27% 27% 11% 19% (27%) 4% 11% 17% GAAP Cost of Sales 2,166$ 2,206$ 2,395$ 2,120$ 2,025$ 2,373$ 2,274$ 2,682$ 1,973$ 4,861$ 2,786$ 8,653$ 8,887$ 9,354$ GAAP Gross Profit 11,385$ 9,169$ 9,352$ 7,681$ 12,266$ 10,152$ 12,670$ 9,804$ 13,916$ 10,099$ 8,186$ 33,310$ 37,587$ 44,892$ GAAP Gross Margin 84% 81% 80% 78% 86% 81% 85% 79% 88% 68% 75% 79% 81% 83% GAAP Operating Expenses 10,026$ 9,813$ 10,489$ 9,132$ 10,733$ 10,357$ 10,928$ 11,740$ 11,528$ 47,888$ 15,488$ 36,846$ 39,460$ 43,758$ GAAP Operating Expenses % of Sales 74% 86% 89% 93% 75% 83% 73% 94% 73% 320% 141% 88% 85% 81% GAAP Operating Income (Loss) 1,359$ (644)$ (1,137)$ (1,451)$ 1,533$ (205)$ 1,742$ (1,936)$ 2,388$ (37,789)$ (7,302)$ (3,536)$ (1,873)$ 1,134$ GAAP Operating Margin 10% (6%) (10%) (15%) 11% (2%) 12% (16%) 15% (253%) (67%) (8%) (4%) 2% GAAP Net Income (Loss) 162$ (973)$ (465)$ (2,652)$ 814$ (331)$ 1,448$ (2,247)$ 1,378$ (38,388)$ (6,551)$ (1,845)$ (3,928)$ (316)$ GAAP Net Income (Loss) Margin 1% (9%) (4%) (27%) 6% (3%) 10% (18%) 9% (257%) (60%) (4%) (8%) (1%) GAAP Net Income (Loss) Per Share 0.01$ (0.05)$ (0.02)$ (0.13)$ 0.04$ (0.02)$ 0.07$ (0.11)$ 0.07$ (1.55)$ (0.23)$ (0.09)$ (0.20)$ (0.02)$ Shares Diluted (See Note 2) 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 24,811 29,048 20,000 20,000 20,000 Net Cash (Used In) Provided By Operating Activities (2,473)$ (152)$ (772)$ 1,300$ 501$ 1,665$ (1,835)$ 849$ (2,572)$ (6,222)$ (1,873)$ (2,636)$ (2,097)$ 1,180$ Unaudited Unaudited Non-GAAP Financial Metrics (See Note 3) Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 Non-GAAP Cost of Sales 2,166$ 2,206$ 2,395$ 2,120$ 2,025$ 2,373$ 2,274$ 2,682$ 1,973$ 2,145$ 2,224$ 8,653$ 8,887$ 9,354$ Non-GAAP Gross Profit 11,385$ 9,169$ 9,352$ 7,681$ 12,266$ 10,152$ 12,670$ 9,804$ 13,916$ 12,815$ 8,748$ 33,310$ 37,587$ 44,892$ Non-GAAP Gross Margin 84% 81% 80% 78% 86% 81% 85% 79% 88% 86% 80% 79% 81% 83% Non-GAAP Operating Expenses 8,985$ 9,367$ 8,834$ 8,106$ 10,128$ 9,339$ 9,926$ 11,098$ 10,598$ 11,155$ 11,313$ 34,610$ 35,292$ 40,491$ Non-GAAP Operating Expenses % of Sales 66% 82% 75% 83% 71% 75% 66% 89% 67% 75% 103% 82% 76% 75% Non-GAAP Operating Income (Loss) 2,400$ (198)$ 518$ (425)$ 2,138$ 813$ 2,744$ (1,294)$ 3,318$ 1,660$ (2,565)$ (1,300)$ 2,295$ 4,401$ Non-GAAP Operating Margin 18% (2%) 4% (4%) 15% 6% 18% (10%) 21% 11% (23%) (3%) 5% 8% Non-GAAP Net Income (Loss) 1,869$ (502)$ 424$ (1,374)$ 1,919$ 839$ 2,326$ (1,642)$ 2,397$ 1,840$ (1,829)$ (1,685)$ 417$ 3,442$ Non-GAAP Net Income (Loss) Margin 14% (4%) 4% (14%) 13% 7% 16% (13%) 15% 12% (17%) (4%) 1% 6% Non-GAAP Net Income (Loss) Per Share 0.09$ (0.03)$ 0.02$ (0.07)$ 0.10$ 0.04$ 0.12$ (0.08)$ 0.12$ 0.07$ (0.06)$ (0.08)$ 0.02$ 0.17$ Non-GAAP Shares Diluted (See Note 2) 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 25,408 29,048 20,000 20,000 20,000 Free Cash Flow (2,473)$ (156)$ (832)$ 1,275$ 324$ 1,640$ (1,848)$ 725$ (2,582)$ (6,268)$ (2,161)$ (2,735)$ (2,186)$ 841$ Headcount 270 251 267

 
Silvaco Group, Inc. Financial Results 3 Silvaco Group, Inc. (Nasdaq: SVCO) Supplemental Sales Information ($ in '000s) Unaudited See Note 1 Revenue by Item Category Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 Software License 10,803$ 7,882$ 9,261$ 6,465$ 10,665$ 8,845$ 11,083$ 8,738$ 12,258$ 11,023$ 6,840$ 29,687$ 34,411$ 39,331$ % of Total Revenue 80% 69% 79% 66% 75% 71% 74% 70% 77% 74% 62% 71% 74% 73% YoY Change % (1%) 12% 20% 35% 15% 25% (38%) 7% 16% 14% Maintenance and Service 2,748$ 3,493$ 2,486$ 3,336$ 3,626$ 3,680$ 3,861$ 3,748$ 3,631$ 3,937$ 4,132$ 12,276$ 12,063$ 14,915$ % of Total Revenue 20% 31% 21% 34% 25% 29% 26% 30% 23% 26% 38% 29% 26% 27% YoY Change % 32% 5% 55% 12% 0% 7% 7% (1%) (2%) 24% Total Revenue 13,551$ 11,375$ 11,747$ 9,801$ 14,291$ 12,525$ 14,944$ 12,486$ 15,889$ 14,960$ 10,972$ 41,963$ 46,474$ 54,246$ YoY Change % 5% 10% 27% 27% 11% 19% (27%) 4% 11% 17% Unaudited Unaudited Revenue by Product Line Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 TCAD 7,526$ 6,534$ 7,701$ 5,153$ 8,773$ 7,780$ 7,876$ 7,725$ 10,605$ 10,388$ 6,485$ 24,162$ 26,914$ 32,154$ % of Total Revenue 56% 57% 66% 53% 61% 62% 53% 62% 67% 69% 59% 58% 58% 59% YoY Change % 17% 19% 2% 50% 21% 34% (18%) 16% 11% 19% EDA 3,577$ 2,833$ 2,328$ 2,402$ 4,185$ 2,489$ 4,579$ 2,708$ 4,709$ 2,988$ 2,644$ 11,795$ 11,140$ 13,961$ % of Total Revenue 26% 25% 20% 25% 29% 20% 31% 22% 30% 20% 24% 28% 24% 26% YoY Change % 17% (12%) 97% 13% 13% 20% (42%) 1% (6%) 25% IP 2,448$ 2,008$ 1,718$ 2,246$ 1,333$ 2,256$ 2,489$ 2,053$ 575$ 1,584$ 1,843$ 6,006$ 8,420$ 8,131$ % of Total Revenue 18% 18% 15% 23% 9% 18% 17% 16% 4% 11% 17% 14% 18% 15% YoY Change % (46%) 12% 45% (9%) (57%) (30%) (26%) (24%) 40% (3%) Total Revenue 13,551$ 11,375$ 11,747$ 9,801$ 14,291$ 12,525$ 14,944$ 12,486$ 15,889$ 14,960$ 10,972$ 41,963$ 46,474$ 54,246$ YoY Change % 5% 10% 27% 27% 11% 19% (27%) 4% 11% 17% Unaudited Unaudited Revenue by Geography Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 Americas 3,320$ 3,426$ 5,500$ 2,969$ 4,994$ 3,680$ 4,640$ 3,596$ 4,331$ 7,622$ 3,348$ 11,820$ 15,215$ 16,910$ % of Total Revenue 25% 30% 47% 30% 35% 29% 31% 29% 27% 51% 31% 28% 33% 31% APAC 8,269 7,434 5,494 6,243 7,359 7,719 9,179 7,866 9,745 6,191$ 6,457$ 25,300 27,440 32,123 % of Total Revenue 61% 65% 47% 64% 51% 62% 61% 63% 61% 41% 59% 60% 59% 59% EMEA 1,962 515 753 589 1,938 1,126 1,125 1,024 1,813 1,147$ 1,167$ 4,843 3,819 5,213 % of Total Revenue 14% 5% 6% 6% 14% 9% 8% 8% 12% 8% 11% 12% 8% 10% Total Revenue 13,551$ 11,375$ 11,747$ 9,801$ 14,291$ 12,525$ 14,944$ 12,486$ 15,889$ 14,960$ 10,972$ 41,963$ 46,474$ 54,246$ YoY Change % 5% 10% 27% 27% 11% 19% (27%) 4% 11% 17%

 
Silvaco Group, Inc. Financial Results 4 Silvaco Group, Inc. (Nasdaq: SVCO) Supplemental Sales Information ($ in '000s) Unaudited Unaudited New Bookings by Product Line Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 TCAD 8,385$ 6,455$ 7,472$ 7,227$ 10,999$ 8,022$ 7,894$ 8,494$ 12,191$ 14,246$ 6,225$ 26,502$ 29,539$ 35,409$ % of Total Bookings 59% 58% 62% 58% 70% 56% 63% 55% 76% 73% 63% 56% 59% 61% YoY Change % 31% 24% 6% 18% 11% 78% (21%) 25% 11% 20% EDA 4,193$ 3,374$ 2,774$ 3,650$ 3,205$ 4,255$ 3,335$ 4,179$ 3,800$ 3,521$ 2,652$ 14,336$ 13,991$ 14,974$ % of Total Bookings 30% 30% 23% 29% 20% 30% 27% 27% 24% 18% 27% 30% 28% 26% YoY Change % (24%) 26% 20% 14% 19% (17%) (20%) (13%) (2%) 7% IP 1,533$ 1,372$ 1,720$ 1,539$ 1,464$ 2,084$ 1,257$ 2,891$ 121$ 1,711$ 998$ 6,458$ 6,164$ 7,696$ % of Total Bookings 11% 12% 14% 12% 9% 15% 10% 19% 1% 9% 10% 14% 12% 13% YoY Change % (5%) 52% (27%) 88% (92%) (18%) (21%) 2% (5%) 25% Total Bookings 14,111$ 11,201$ 11,967$ 12,416$ 15,667$ 14,362$ 12,486$ 15,565$ 16,112$ 19,478$ 9,875$ 47,296$ 49,695$ 58,080$ YoY Change % 11% 28% 4% 25% 3% 36% (21%) 8% 5% 17% Remaining Performance Obligation 29,098$ 33,181$ 32,592$ 21,223$ 26,990$ 29,818$ Silvaco Group, Inc. (Nasdaq: SVCO) Safe Harbor Statement Safe Harbor Statement This financial supplement contains forward-looking statements based on Silvaco Group, Inc.'s current expectations. The words “believe”, “estimate”, “expect”, “intend”, “anticipate”, “plan”, “project”, “will”, and similar phrases as they relate to Silvaco Group, Inc. are intended to identify such forward-looking statements. These forward-looking statements reflect the current views and assumptions of Silvaco Group, Inc. and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. These forward-looking statements include but are not limited to, statements regarding our future operating results, financial position, and guidance, our business strategy and plans, our objectives for future operations, our development or delivery of new or enhanced products, and anticipated results of those products for our customers, our competitive positioning, projected costs, technological capabilities, and plans, and macroeconomic trends. A variety of risks and factors that are beyond our control could cause actual results to differ materially from those in the forward-looking statements including, without limitation, the following: (a) market conditions; (b)anticipated trends, challenges and growth in our business and the markets in which we operate; (c) our ability to appropriately respond to changing technologies on a timely and cost-effective basis; (d) the size and growth potential of the markets for our software solutions, and our ability to serve those markets; (e) our expectations regarding competition in our existing and new markets; (f) the level of demand in our customers’ end markets; (g) regulatory developments in the United States and foreign countries; (h) changes in trade policies, including the imposition of tariffs; (i) proposed new software solutions, services or developments; (j) our ability to attract and retain key management personnel; (k) our customer relationships and our ability to retain and expand our customer relationships; (l) our ability to diversify our customer base and develop relationships in new markets; (m) the strategies, prospects, plans, expectations, and objectives of management for future operations; (n) public health crises, pandemics, and epidemics, and their effects on our business and our customers’ businesses; (o) the impact of the current conflicts between Ukraine and Russia and Israel and Hamas and the ongoing trade disputes among the United States and China on our business, financial condition or prospects, including extreme volatility in the global capital markets making debt or equity financing more difficult to obtain, more costly or more dilutive, delays and disruptions of the global supply chains and the business activities of our suppliers, distributors, customers and other business partners; (p) changes in general economic or business conditions or economic or demographic trends in the United States and foreign countries including changes in interest rates and inflation; (q) our ability to raise additional capital; (r) our ability to accurately forecast demand for our software solutions; (s) our expectations regarding the outcome of any ongoing litigation; (t) our expectations regarding the period during which we qualify as an emerging growth company under the JOBS Act and as a smaller reporting company under the Exchange Act; (u) our expectations regarding our ability to obtain, maintain, protect and enforce intellectual property protection for our technology; (v) our status as a controlled company; and (w) our use of the net proceeds from our initial public offering. It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Accordingly, you should not rely on any of the forward-looking statements. Additional information relating to the uncertainty affecting the Silvaco’s business is contained in Silvaco's filings with the Securities and Exchange Commission. These documents are available on the SEC Filings section of the Investor Relations section of Silvaco's website at http://investors.silvaco.com/. These forward-looking statements represent Silvaco's expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Silvaco disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

 
Silvaco Group, Inc. Financial Results 5 Silvaco Group, Inc. (Nasdaq: SVCO) Appendix I - Reconciliation of GAAP to Non-GAAP Financials Measures ($ in '000s, except Per Share Data) Discussion of Non-GAAP Financial Measures We use certain non-GAAP financial measures to supplement the performance measures in our consolidated financial statements, which are presented in accordance with GAAP. These non-GAAP financial measures include non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP net income (loss), non-GAAP net income (loss) per share and free cashflow. We use these non-GAAP financial measures for financial and operational decision-making and as a means to assist us in evaluating period-to-period comparisons. We define non-GAAP operating expenses and non-GAAP operating income (loss) as our GAAP operating expenses and GAAP operating income (loss), in each case, adjusted to exclude certain costs, including certain transaction-related costs, IPO preparation costs, acquisition-related litigation claims and costs, stock-based compensation expense, amortization of acquired intangible assets, impairment charges, and executive severance costs. We define non-GAAP net income (loss) as our GAAP net income (loss) adjusted to exclude certain costs, including certain transaction-related costs, IPO preparation costs, acquisition-related litigation claims and costs, stock-based compensation expense, amortization of acquired intangible assets, impairment charges, executive severance costs, change in fair value of contingent consideration, foreign exchange (gain) loss, gain on extinguishment of debt, and the income tax effect on non-GAAP items. Our non-GAAP net income (loss) per share is calculated in the same way as our non-GAAP net income (loss), but on a per share basis. We monitor non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP net income (loss) per share as non-GAAP financial measures to supplement the financial information we present in accordance with GAAP to provide investors with additional information regarding our financial results. Certain items are excluded from our non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP net income (loss) per share because these items are non-cash in nature or are not indicative of our core operating performance and render comparisons with prior periods and competitors less meaningful. We adjust GAAP operating income (loss) and net income (loss) for these items to arrive at non-GAAP operating income (loss) and non-GAAP net income (loss) because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structure and the method by which the assets were acquired. By excluding certain items that may not be indicative of our recurring core operating results, we believe that non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP net income (loss) per share, provide meaningful supplemental information regarding our performance. We define free cash flow as net cash (used in) provided by operating activities in the period minus capital expenditures. We believe that free cash flow is an important financial measure for use in evaluating the Company’s ability to generate additional cash from our business operations. Free cash flow should be considered in addition to, rather than as a substitute for net cash provided by operating activities as a measure of our liquidity. Additionally, our definition of free cash flow is limited and does not represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other obligations or payments made for business acquisitions. Therefore, we believe it is important to view free cash flow as supplemental to our entire statement of cash flows. We believe these non-GAAP financial measures are useful to investors and others because they allow for additional information with respect to financial measures used by management in its financial and operational decision-making and they may be used by our institutional investors and the analyst community to help them analyze our financial performance and the health of our business. However, there are a number of limitations related to the use of non-GAAP financial measures, and these non-GAAP measures should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these non-GAAP financial measures differently or not at all, which reduces their usefulness as comparative measures. x

 
Silvaco Group, Inc. Financial Results 6 Silvaco Group, Inc. (Nasdaq: SVCO) Appendix I - Reconciliation of GAAP to Non-GAAP Financials Measures ($ in '000s, except Per Share Data) Unaudited Unaudited Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 GAAP Cost of Sales 2,166$ 2,206$ 2,395$ 2,120$ 2,025$ 2,373$ 2,274$ 2,682$ 1,973$ 4,861$ 2,786$ 8,653$ 8,887$ 9,354$ Add: Stock Based Compensation - - - - - - - - - 2,467 313 - - - Add: Amortization of acquired intangible assets - - - - - - - - - 249 249 - - - Non-GAAP Cost of Sales 2,166$ 2,206$ 2,395$ 2,120$ 2,025$ 2,373$ 2,274$ 2,682$ 1,973$ 2,145$ 2,224$ 8,653$ 8,887$ 9,354$ GAAP Gross Profit 11,385$ 9,169$ 9,352$ 7,681$ 12,266$ 10,152$ 12,670$ 9,804$ 13,916$ 10,099$ 8,186$ 33,310$ 37,587$ 44,892$ Add: Stock Based Compensation - - - - - - - - - 2,467 313 - - - Add: Amortization of acquired intangible assets - - - - - - - - - 249 249 - - - Non-GAAP Gross Profit 11,385$ 9,169$ 9,352$ 7,681$ 12,266$ 10,152$ 12,670$ 9,804$ 13,916$ 12,815$ 8,748$ 33,310$ 37,587$ 44,892$ GAAP Operating Expenses 10,026$ 9,813$ 10,489$ 9,132$ 10,733$ 10,357$ 10,928$ 11,740$ 11,528$ 47,888$ 15,488$ 36,846$ 39,460$ 43,758$ Less: Stock Based Compensation - - - - - - - - - (19,362) (2,246) - - - Less: Acquisition-related estimated litigation claim and legal costs (320) (201) (534) (285) (236) (233) (723) (515) (594) (16,717) (1,883) (1,148) (1,340) (1,707) Less: IPO preparation costs (16) (27) (838) (548) (268) (711) (197) (45) (266) (607) - - (1,429) (1,221) Less: Regulatory Compliance Costs (51) (160) (220) (92) - - - - - - - - (523) - Less: Amortization of acquired intangible assets (94) (58) (63) (101) (101) (74) (82) (82) (70) (47) (46) (808) (316) (339) Less: Impairment Charges (560) - - - - - - - - - - - (560) - Less: Executive Severance - - - - - - - - - - - (280) - - Non-GAAP Operating Expenses 8,985$ 9,367$ 8,834$ 8,106$ 10,128$ 9,339$ 9,926$ 11,098$ 10,598$ 11,155$ 11,313$ 34,610$ 35,292$ 40,491$ GAAP Operating Income (Loss) 1,359$ (644)$ (1,137)$ (1,451)$ 1,533$ (205)$ 1,742$ (1,936)$ 2,388$ (37,789)$ (7,302)$ (3,536)$ (1,873)$ 1,134$ Add: Stock Based Compensation - - - - - - - - - 21,829 2,559 - - - Add: Acquisition-related estimated litigation claim and legal costs 320 201 534 285 236 233 723 515 594 16,717 1,883 1,148 1,340 1,707 Add: IPO preparation costs 16 27 838 548 268 711 197 45 266 607 - - 1,429 1,221 Add: Regulatory Compliance Costs 51 160 220 92 - - - - - - - - 523 - Add: Amortization of acquired intangible assets 94 58 63 101 101 74 82 82 70 296 295 808 316 339 Add: Impairment Charges 560 - - - - - - - - - - - 560 - Add: Executive Severance - - - - - - - - - - - 280 - - Non-GAAP Operating Income (Loss) 2,400$ (198)$ 518$ (425)$ 2,138$ 813$ 2,744$ (1,294)$ 3,318$ 1,660$ (2,565)$ (1,300)$ 2,295$ 4,401$ GAAP Net Income (Loss) 162$ (973)$ (465)$ (2,652)$ 814$ (331)$ 1,448$ (2,247)$ 1,378$ (38,388)$ (6,551)$ (1,845)$ (3,928)$ (316)$ Add: Stock Based Compensation - - - - - - - - - 21,829 2,559 - - - Add: Acquisition-related estimated litigation claim and legal costs 320 201 534 285 236 233 723 515 594 16,717 1,883 1,148 1,340 1,707 Add: IPO preparation costs 16 27 838 548 268 711 197 45 266 607 - - 1,429 1,221 Add: Regulatory Compliance Costs 51 160 220 92 - - - - - - - - 523 - Add: Amortization of acquired intangible assets 94 58 63 101 101 74 82 82 70 296 295 808 316 339 Add: Impairment Charges 560 - - - - - - - - - - - 560 - Add: Executive Severance - - - - - - - - - - - 280 - - Add: Foreign Exchange Gain (Loss) 683 39 (732) 535 247 168 (77) (3) 130 114 174 (93) 525 335 Add: Change in Fair Value of Contingent Consideration - - 17 (228) 276 65 (9) (7) (8) (10) - 295 (211) 325 Add: (Gain) Loss on Debt Extinguishment - - - - - - - - - 718 - (2,278) - - Less: Income Tax effect of Non-GAAP Items (17) (14) (51) (55) (23) (81) (38) (27) (33) (43) (189) - (137) (169) Non-GAAP Net Income (Loss) 1,869$ (502)$ 424$ (1,374)$ 1,919$ 839$ 2,326$ (1,642)$ 2,397$ 1,840$ (1,829)$ (1,685)$ 417$ 3,442$

 
Silvaco Group, Inc. Financial Results 7 Silvaco Group, Inc. (Nasdaq: SVCO) Appendix I - Reconciliation of GAAP to Non-GAAP Financials Measures ($ in '000s, except Per Share Data) Unaudited Unaudited Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 GAAP Net Income (Loss) Per Share 0.01$ (0.05)$ (0.02)$ (0.13)$ 0.04$ (0.02)$ 0.07$ (0.11)$ 0.07$ (1.55)$ (0.23)$ (0.09)$ (0.20)$ (0.02)$ Add: Stock Based Compensation - - - - - - - - - 0.88 0.09 - - - Add: Acquisition-related estimated litigation claim and legal costs 0.02 0.01 0.03 0.01 0.01 0.01 0.04 0.03 0.03 0.67 0.06 0.06 0.07 0.09 Add: IPO preparation costs 0.00 0.00 0.04 0.03 0.01 0.04 0.01 0.00 0.01 0.02 - - 0.07 0.06 Add: Regulatory Compliance Costs 0.00 0.01 0.01 0.00 - - - - - - - - 0.03 - Add: Amortization of acquired intangible assets 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.04 0.02 0.02 Add: Impairment Charges 0.03 - - - - - - - - - - - 0.03 - Add: Executive Severance - - - - - - - - - - - 0.01 - - Add: Foreign Exchange Gain (Loss) 0.03 0.00 (0.04) 0.03 0.01 0.01 (0.00) (0.00) 0.01 0.00 0.01 (0.00) 0.03 0.02 Add: Change in Fair Value of Contingent Consideration - - 0.00 (0.01) 0.01 0.00 (0.00) (0.00) (0.00) (0.00) - 0.01 (0.01) 0.02 Add: (Gain) Loss on Debt Extinguishment - - - - - - - - - 0.03 - (0.11) - - Less: Income Tax effect of Non-GAAP Items (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.01) - (0.01) (0.01) Non-GAAP Net Income (Loss) Per Share 0.09$ (0.03)$ 0.02$ (0.07)$ 0.10$ 0.04$ 0.12$ (0.08)$ 0.12$ 0.07$ (0.06)$ (0.08)$ 0.02$ 0.17$ Shares used in GAAP and Non-GAAP Net Income (Loss) Per Share - Basic 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 24,811 29,048 20,000 20,000 20,000 Net Income (Loss) Per Share - Diluted 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 25,408 29,048 20,000 20,000 20,000

 
Silvaco Group, Inc. Financial Results 8 Silvaco Group, Inc. (Nasdaq: SVCO) Appendix I (continued) - Reconciliation of GAAP to Non-GAAP Financials Measures ($ in '000s) Unaudited Unaudited Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 GAAP Cost of Sales 16% 19% 20% 22% 14% 19% 15% 21% 12% 32% 25% 21% 19% 17% Add: Stock Based Compensation 0% 0% 0% 0% 0% 0% 0% 0% 0% 16% 3% 0% 0% 0% Add: Amortization of acquired intangible assets 0% 0% 0% 0% 0% 0% 0% 0% 0% 2% 2% 0% 0% 0% Non-GAAP Cost of Sales 16% 19% 20% 22% 14% 19% 15% 21% 12% 14% 20% 21% 19% 17% GAAP Gross Margin 84% 81% 80% 78% 86% 81% 85% 79% 88% 68% 75% 79% 81% 83% Add: Stock Based Compensation 0% 0% 0% 0% 0% 0% 0% 0% 0% 16% 3% 0% 0% 0% Add: Amortization of acquired intangible assets 0% 0% 0% 0% 0% 0% 0% 0% 0% 2% 2% 0% 0% 0% Non-GAAP Gross Margin 84% 81% 80% 78% 86% 81% 85% 79% 88% 86% 80% 79% 81% 83% GAAP Operating Expenses % of Sales 74% 86% 89% 93% 75% 83% 73% 94% 73% 320% 141% 88% 85% 81% Less: Stock Based Compensation 0% 0% 0% 0% 0% 0% 0% 0% 0% -129% -20% 0% 0% 0% Less: Acquisition-related estimated litigation claim and legal costs -2% -2% -5% -3% -2% -2% -5% -4% -4% -112% -17% -3% -3% -3% Less: IPO preparation costs 0% 0% -7% -6% -2% -6% -1% 0% -2% -4% 0% 0% -3% -2% Less: Regulatory Compliance Costs 0% -1% -2% -1% 0% 0% 0% 0% 0% 0% 0% 0% -1% 0% Less: Amortization of acquired intangible assets -1% -1% -1% -1% -1% -1% -1% -1% 0% 0% 0% -2% -1% -1% Less: Impairment Charges -4% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% -1% 0% Less: Executive Severance 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% -1% 0% 0% Non-GAAP Operating Expenses % of Sales 66% 82% 75% 83% 71% 75% 66% 89% 67% 75% 103% 82% 76% 75% GAAP Operating Margin 10% -6% -10% -15% 11% -2% 12% -16% 15% -253% -67% -8% -4% 2% Add: Stock Based Compensation 0% 0% 0% 0% 0% 0% 0% 0% 0% 146% 23% 0% 0% 0% Add: Acquisition-related estimated litigation claim and legal costs 2% 2% 5% 3% 2% 2% 5% 4% 4% 112% 17% 3% 3% 3% Add: IPO preparation costs 0% 0% 7% 6% 2% 6% 1% 0% 2% 4% 0% 0% 3% 2% Add: Regulatory Compliance Costs 0% 1% 2% 1% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% Add: Amortization of acquired intangible assets 1% 1% 1% 1% 1% 1% 1% 1% 0% 2% 3% 2% 1% 1% Add: Impairment Charges 4% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% Add: Executive Severance 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% 0% Non-GAAP Operating Margin 18% -2% 4% -4% 15% 6% 18% -10% 21% 11% -23% -3% 5% 8% GAAP Net Income (Loss) Margin 1% -9% -4% -27% 6% -3% 10% -18% 9% -257% -60% -4% -8% -1% Add: Stock Based Compensation 0% 0% 0% 0% 0% 0% 0% 0% 0% 146% 23% 0% 0% 0% Add: Acquisition-related estimated litigation claim and legal costs 2% 2% 5% 3% 2% 2% 5% 4% 4% 112% 17% 3% 3% 3% Add: IPO preparation costs 0% 0% 7% 6% 2% 6% 1% 0% 2% 4% 0% 0% 3% 2% Add: Regulatory Compliance Costs 0% 1% 2% 1% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% Add: Amortization of acquired intangible assets 1% 1% 1% 1% 1% 1% 1% 1% 0% 2% 3% 2% 1% 1% Add: Impairment Charges 4% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% Add: Executive Severance 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% 0% 0% Add: Foreign Exchange Gain (Loss) 5% 0% -6% 5% 2% 1% -1% 0% 1% 1% 2% 0% 1% 1% Add: Change in Fair Value of Contingent Consideration 0% 0% 0% -2% 2% 1% 0% 0% 0% 0% 0% 1% 0% 1% Add: (Gain) Loss on Debt Extinguishment 0% 0% 0% 0% 0% 0% 0% 0% 0% 5% 0% -5% 0% 0% Less: Income Tax effect of Non-GAAP Items 0% 0% 0% -1% 0% -1% 0% 0% 0% 0% -2% 0% 0% 0% Non-GAAP Net Income (Loss) Margin 14% -4% 4% -14% 13% 7% 16% -13% 15% 12% -17% -4% 1% 6%

 
Silvaco Group, Inc. Financial Results 9 Silvaco Group, Inc. (Nasdaq: SVCO) Appendix I (continued) - Reconciliation of GAAP to Non-GAAP Financials Measures ($ in '000s) Unaudited Unaudited Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 FY21 FY22 FY23 Net Cash (Used In) Provided By Operating Activities (2,473)$ (152)$ (772)$ 1,300$ 501$ 1,665$ (1,835)$ 849$ (2,572)$ (6,222)$ (1,873)$ (2,636)$ (2,097)$ 1,180$ Less: Capital Expenditures - (4) (60) (25) (177) (25) (13) (124) (10) (46) (288) (99) (89) (339) Free Cash Flow (2,473)$ (156)$ (832)$ 1,275$ 324$ 1,640$ (1,848)$ 725$ (2,582)$ (6,268)$ (2,161)$ (2,735)$ (2,186)$ 841$ Silvaco Group, Inc. (Nasdaq: SVCO) Footnotes Note 1: Annual figures derived from audited consolidated financial statements which are available in our Form S-1 and draft Form S1 filings at SEC.GOV. Note 2: On April 29, 2024, the Company effected a 1-for-2 reverse split of its common stock. All of the outstanding equity amounts have been adjusted, on a retroactive basis, to reflect this 1-for-2 reverse stock split for all periods presented. On May 13, 2024, the Company completed the sale of an aggregate of 6,000,000 shares of Common Stock to the public in the IPO. Note 3: The non-GAAP measures presented should not be considered a substitute for the financial results and measures determined or calculated in accordance with GAAP. See Appendix I for more information and a reconciliation of GAAP to Non-GAAP Financials Measures.

 
v3.24.3
Cover
Aug. 07, 2024
Cover [Abstract]  
Document Type 8-K
Document Period End Date Nov. 12, 2024
Entity Registrant Name Silvaco Group, Inc.
Entity Incorporation, State or Country Code DE
Entity File Number 001-42043
Entity Tax Identification Number 27-1503712
Entity Address, Address Line One 4701 Patrick Henry Drive
Entity Address, Address Line Two Building #23
Entity Address, City or Town Santa Clara
Entity Address, State or Province CA
Entity Address, Postal Zip Code 95054
City Area Code 408
Local Phone Number 567-1000
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common stock, $0.0001 par value per share
Trading Symbol SVCO
Security Exchange Name NASDAQ
Entity Emerging Growth Company true
Entity Ex Transition Period false
Amendment Flag false
Entity Central Index Key 0001943289
Silvaco (NASDAQ:SVCO)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Silvaco Charts.
Silvaco (NASDAQ:SVCO)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Silvaco Charts.