Fabrinet Announces Fourth Quarter and Fiscal Year 2025 Financial Results
Fabrinet (NYSE: FN) reported exceptional fourth quarter and fiscal year 2025 results, with record-breaking performance across key metrics. Q4 revenue reached a record $909.7 million, surpassing guidance, while fiscal year 2025 revenue grew 19% year-over-year to $3.42 billion.
Q4 GAAP net income was $87.2 million ($2.42 per diluted share), while non-GAAP net income reached $95.6 million ($2.65 per diluted share). For fiscal year 2025, GAAP net income was $332.5 million ($9.17 per diluted share), and non-GAAP net income was $368.8 million ($10.17 per diluted share).
Looking ahead, Fabrinet projects Q1 fiscal 2026 revenue between $910-950 million, with non-GAAP EPS guidance of $2.75-2.90.
Fabrinet (NYSE: FN) ha comunicato risultati eccezionali nel quarto trimestre e nell'esercizio fiscale 2025, con performance record nei principali indicatori. I ricavi del Q4 hanno raggiunto un livello record di $909.7 million, superando le indicazioni, mentre i ricavi dell'esercizio fiscale 2025 sono cresciuti del 19% anno su anno, raggiungendo $3.42 billion.
L'utile netto GAAP del Q4 è stato di $87.2 million ($2.42 per azione diluita), mentre l'utile netto non-GAAP ha raggiunto $95.6 million ($2.65 per azione diluita). Per l'esercizio fiscale 2025, l'utile netto GAAP è stato di $332.5 million ($9.17 per azione diluita) e l'utile netto non-GAAP di $368.8 million ($10.17 per azione diluita).
Per il futuro, Fabrinet prevede ricavi per il Q1 fiscale 2026 compresi tra $910-950 million, con una guidance sull'EPS non-GAAP di $2.75-2.90.
Fabrinet (NYSE: FN) informó resultados extraordinarios en el cuarto trimestre y en el año fiscal 2025, con marcas récord en métricas clave. Los ingresos del Q4 alcanzaron un récord de $909.7 million, superando la guía, mientras que los ingresos del año fiscal 2025 crecieron un 19% interanual hasta $3.42 billion.
La utilidad neta GAAP del Q4 fue de $87.2 million ($2.42 por acción diluida), mientras que la utilidad neta non-GAAP alcanzó $95.6 million ($2.65 por acción diluida). Para el año fiscal 2025, la utilidad neta GAAP fue de $332.5 million ($9.17 por acción diluida) y la utilidad neta non-GAAP fue de $368.8 million ($10.17 por acción diluida).
De cara al futuro, Fabrinet proyecta ingresos para el Q1 fiscal 2026 entre $910-950 million, con una guía de EPS non-GAAP de $2.75-2.90.
Fabrinet (NYSE: FN)� 2025 회계연도 4분기 � 연간 실적에서 주요 지� 전반� 걸쳐 기록적인 우수 실적� 발표했습니다. 4분기 매출은 지침을 상회하며 기록적인 $909.7 million� 기록했고, 2025 회계연도 매출은 전년 대� 19% 증가� $3.42 billion옶습니�.
4분기 GAAP 순이익은 $87.2 million(희석 주당 $2.42)였으며, �-GAAP 순이익은 $95.6 million(희석 주당 $2.65)이었습니�. 2025 회계연도 기준 GAAP 순이익은 $332.5 million(희석 주당 $9.17), �-GAAP 순이익은 $368.8 million(희석 주당 $10.17)이었습니�.
향후 Fabrinet� 2026 회계연도 1분기 매출� $910-950 million 범위� 예상하며, �-GAAP 주당순이� 가이던스는 $2.75-2.90입니�.
Fabrinet (NYSE: FN) a publié des résultats exceptionnels pour le quatrième trimestre et l'exercice fiscal 2025, avec des performances records sur les principales métriques. Le chiffre d'affaires du T4 a atteint un niveau record de $909.7 million, dépassant les prévisions, tandis que le chiffre d'affaires de l'exercice 2025 a augmenté de 19% en glissement annuel pour atteindre $3.42 billion.
Le résultat net GAAP du T4 s'établit à $87.2 million ($2.42 par action diluée), tandis que le résultat net non-GAAP atteint $95.6 million ($2.65 par action diluée). Pour l'exercice 2025, le résultat net GAAP est de $332.5 million ($9.17 par action diluée) et le résultat net non-GAAP de $368.8 million ($10.17 par action diluée).
À l'avenir, Fabrinet prévoit un chiffre d'affaires pour le T1 fiscal 2026 compris entre $910-950 million, avec une guidance non-GAAP sur le BPA de $2.75-2.90.
Fabrinet (NYSE: FN) meldete herausragende Ergebnisse für das vierte Quartal und das Geschäftsjahr 2025 mit Rekordwerten bei wichtigen Kennzahlen. Der Umsatz im Q4 erreichte ein Rekordniveau von $909.7 million und übertraf damit die Prognose, während der Umsatz im Geschäftsjahr 2025 um 19% gegenüber dem Vorjahr auf $3.42 billion anwuchs.
Der GAAP-Nettogewinn im Q4 betrug $87.2 million ($2.42 je verwässerter Aktie), der non-GAAP-Nettogewinn $95.6 million ($2.65 je verwässerter Aktie). Für das Geschäftsjahr 2025 lag der GAAP-Nettogewinn bei $332.5 million ($9.17 je verwässerter Aktie) und der non-GAAP-Nettogewinn bei $368.8 million ($10.17 je verwässerter Aktie).
Ausblick: Fabrinet erwartet für das Q1 des Geschäftsjahrs 2026 einen Umsatz zwischen $910-950 million und gibt eine non-GAAP-EPS-Prognose von $2.75-2.90.
- Record Q4 revenue of $909.7M, exceeding guidance
- Fiscal year 2025 revenue grew 19% to $3.42B
- Q4 non-GAAP EPS reached all-time high of $2.65
- Strong Q1 FY2026 guidance with revenue up to $950M
- Growing demand across all business areas
- None.
Insights
Fabrinet posted exceptional Q4 and FY2025 results with record revenue, strong EPS growth, and positive guidance indicating continued momentum.
Fabrinet has delivered an exceptional performance in both Q4 and the full fiscal year 2025, demonstrating remarkable execution in a high-demand environment. Q4 revenue reached a record
The company's profitability metrics are equally impressive. Q4 GAAP EPS increased to
For the full fiscal year 2025, Fabrinet achieved record revenue of
The company's forward guidance reinforces this positive momentum, projecting Q1 FY2026 revenue between
What's particularly noteworthy is management's comment about "growing demand across all areas" of their business. As a leading provider of advanced optical packaging and precision manufacturing services, Fabrinet's broad-based growth indicates robust demand in multiple end markets including telecommunications, datacom, and industrial applications. The company's ability to exceed guidance while maintaining strong profitability metrics demonstrates excellent operational execution and supply chain management in what remains a complex manufacturing environment.
- Record Fourth Quarter Revenue Exceeds Guidance Range
- Record Fiscal Year 2025 Revenue Increases
19% Year-over-year
BANGKOK, Aug. 18, 2025 (GLOBE NEWSWIRE) -- Fabrinet (NYSE: FN), a leading provider of advanced optical packaging and precision optical, electro-mechanical and electronic manufacturing services to original equipment manufacturers of complex products, today announced its financial results for its fourth quarter and fiscal year ended June27, 2025.
Seamus Grady, Chief Executive Officer of Fabrinet, said, “Our fourth quarter was exceptional, capping off a remarkable year with strong momentum. We achieved record quarterly revenue of
Fourth Quarter Fiscal Year 2025 Financial Highlights
GAAP Results
- Revenue for the fourth quarter of fiscal year 2025 was
$909.7 million , compared to$753.3 million for the fourth quarter of fiscal year 2024. - GAAP net income for the fourth quarter of fiscal year 2025 was
$87.2 million , compared to$81.1 million for the fourth quarter of fiscal year 2024. - GAAP net income per diluted share for the fourth quarter of fiscal year 2025 was
$2.42 , compared to$2.22 for the fourth quarter of fiscal year 2024.
Non-GAAP Results
- Non-GAAP net income for the fourth quarter of fiscal year 2025 was
$95.6 million , compared to$88.0 million for the fourth quarter of fiscal year 2024. - Non-GAAP net income per diluted share for the fourth quarter of fiscal year 2025 was
$2.65 , compared to$2.41 for the fourth quarter of fiscal year 2024.
Fiscal Year 2025 Financial Highlights
GAAP Results
- Revenue for fiscal year 2025 was
$3.42 billion , compared to$2.88 billion for fiscal year 2024. - GAAP net income for fiscal year 2025 was
$332.5 million , compared to$296.2 million for fiscal year 2024. - GAAP net income per diluted share for fiscal year 2025 was
$9.17 , compared to$8.10 for fiscal year 2024.
Non-GAAP Results
- Non-GAAP net income for fiscal year 2025 was
$368.8 million , compared to$324.6 million for fiscal year 2024. - Non-GAAP net income per diluted share for fiscal year 2025 was
$10.17 , compared to$8.88 for fiscal year 2024.
Business Outlook
Based on information available as of August18, 2025, Fabrinet is issuing guidance for its first fiscal quarter ending September 26, 2025, as follows:
- Fabrinet expects first quarter revenue to be in the range of
$910 million to$950Dz . - GAAP net income per diluted share is expected to be in the range of
$2.48 t o$2.63 , based on approximately 36.1million fully diluted shares outstanding. - Non-GAAP net income per diluted share is expected to be in the range of
$2.75 t o$2.90 , based on approximately 36.1million fully diluted shares outstanding.
Guidance for non-GAAP net income per diluted share excludes share-based compensation expenses and certain non-recurring items. A reconciliation of non-GAAP net income per diluted share to the corresponding GAAP measure is available at the end of this press release.
Conference Call Information
What: | Fabrinet Fourth Quarter Fiscal Year 2025 Financial Results Call |
When: | August18, 2025 |
Time: | 5:00 p.m. ET |
Live Call and Replay: |
A recorded version of this webcast will be available approximately two hours after the call and accessible at . The webcast will be archived on Fabrinet’s website for a period of one year.
About Fabrinet
Fabrinet is a leading provider of advanced optical packaging and precision optical, electro-mechanical, and electronic manufacturing services to original equipment manufacturers of complex products, such as optical communication components, modules and subsystems, automotive components, medical devices, industrial lasers and sensors. Fabrinet offers a broad range of advanced optical and electro-mechanical capabilities across the entire manufacturing process, including process design and engineering, supply chain management, manufacturing, advanced packaging, integration, final assembly and testing. Fabrinet focuses on production of high complexity products in any mix and any volume. Fabrinet maintains engineering and manufacturing resources and facilities in Thailand, the United States of America, the People’s Republic of China, and Israel. For more information visit: .
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include: (1) our optimism that positive business trends will extend into the first quarter of fiscal 2026 and beyond; and (2) all of the statements under the “Business Outlook� section regarding our expected revenue, GAAP and non-GAAP net income per share, and fully diluted shares outstanding for the first quarter of fiscal year 2026. These forward-looking statements involve risks and uncertainties, and actual results could vary materially from these forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: changes in general economic conditions, either globally or in our markets, and the risk of recession or an economic downturn; disruption to our supply chain, which could increase our costs and affect our ability to procure parts and materials; less customer demand for our products and services than forecasted; less growth in the optical communications, automotive, industrial lasers and sensors markets than we forecast; difficulties expanding into additional markets, such as the semiconductor processing, biotechnology, metrology and materials processing markets; increased competition in the optical manufacturing services markets; difficulties in delivering products and services that compete effectively from a price and performance perspective; our reliance on a small number of customers and suppliers; difficulties in managing our operating costs; difficulties in managing and operating our business across multiple countries (including Thailand, the People’s Republic of China, Israel and the U.S.); and other important factors as described in reports and documents we file from time to time with the Securities and Exchange Commission (SEC), including the factors described under the section captioned “Risk Factors� in our Quarterly Report on Form 10-Q filed with the SEC on May 6, 2025. We disclaim any obligation to update information contained in these forward-looking statements whether as a result of new information, future events, or otherwise.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with GAAP, we provide investors with certain non-GAAP financial measures. These non-GAAP financial measures are in addition to, and not a substitute for or superior to, measures of financial performance prepared in accordance with GAAP. We believe these non-GAAP financial measures provide investors with useful supplemental information to: (1) measure company performance against historical results, (2) facilitate comparisons to our competitors� operating results, and (3) allow greater transparency with respect to information used by management in making financial and operational decisions. In addition, we use some of these non-GAAP financial measures to measure company performance for the purposes of determining employee incentive plan compensation.
Non-GAAP gross profit, non-GAAP operating profit, non-GAAP net income and non-GAAP net income per diluted share exclude: share-based compensation expenses; severance payment and others; restructuring and other related costs; legal and litigation costs; and amortization of deferred debt issuance costs. We have excluded these items in order to enhance investors� understanding of our underlying operations.
Non-GAAP free cash flow is net cash provided by (used in) operating activities, minus capital expenditures (purchase of property, plant and equipment). We use free cash flow to measure our ability to generate additional cash from our business operations.
There are a number of limitations related to the use of these non-GAAP financial measures versus their nearest GAAP equivalents. For example, other companies may calculate non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. We urge you to review the reconciliations of our non-GAAP financial measures to the most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business.
Investor Contact:
Garo Toomajanian
FABRINET CONSOLIDATED BALANCE SHEETS | |||||||
(in thousands of U.S. dollars, except share data and par value) | June 27, 2025 | June 28, 2024 | |||||
(unaudited) | |||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 306,425 | $ | 409,973 | |||
Short-term investments | 627,819 | 448,630 | |||||
Trade accounts receivable, netof allowance for expected credit losses of | 758,894 | 592,452 | |||||
Inventories | 581,015 | 463,206 | |||||
Prepaid expenses | 38,476 | 10,620 | |||||
Other current assets | 116,210 | 87,810 | |||||
Total current assets | 2,428,839 | 2,012,691 | |||||
Non-current assets | |||||||
Property, plant and equipment, net | 380,640 | 307,240 | |||||
Intangibles, net | 2,156 | 2,321 | |||||
Operating right-of-use assets | 5,768 | 5,336 | |||||
Deferred tax assets | 13,406 | 10,446 | |||||
Other non-current assets | 623 | 485 | |||||
Total non-current assets | 402,593 | 325,828 | |||||
Total Assets | $ | 2,831,432 | $ | 2,338,519 | |||
Liabilities and Shareholders� Equity | |||||||
Current liabilities | |||||||
Trade accounts payable | 637,417 | 441,835 | |||||
Fixed assets payable | 40,781 | 14,380 | |||||
Operating lease liabilities, current portion | 1,792 | 1,355 | |||||
Income tax payable | 7,939 | 3,937 | |||||
Accrued payroll, bonus and related expenses | 24,566 | 22,116 | |||||
Accrued expenses | 30,630 | 19,916 | |||||
Other payables | 66,717 | 54,403 | |||||
Total current liabilities | 809,842 | 557,942 | |||||
Non-current liabilities | |||||||
Deferred tax liability | 1,595 | 4,895 | |||||
Operating lease liabilities, non-current portion | 3,679 | 3,635 | |||||
Severance liabilities | 31,225 | 24,093 | |||||
Other non-current liabilities | 3,279 | 2,209 | |||||
Total non-current liabilities | 39,778 | 34,832 | |||||
Total Liabilities | 849,620 | 592,774 | |||||
Shareholders� equity | |||||||
Preferred shares (5,000,000 shares authorized, | � | � | |||||
Ordinary shares (500,000,000 shares authorized, | 396 | 395 | |||||
Additional paid-in capital | 237,881 | 222,044 | |||||
Less: Treasury shares (3,874,078 shares and 3,312,220 shares as of June27, 2025 and June28, 2024, respectively) | (360,056 | ) | (234,323 | ) | |||
Accumulated other comprehensive income (loss) | 10,294 | (3,141 | ) | ||||
Retained earnings | 2,093,297 | 1,760,770 | |||||
Total Shareholders� Equity | 1,981,812 | 1,745,745 | |||||
Total Liabilities and Shareholders� Equity | $ | 2,831,432 | $ | 2,338,519 |
FABRINET CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
(in thousands of U.S. dollars, except per share data) | June 27, 2025 | June 28, 2024 | June 27, 2025 | June 28, 2024 | |||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||
Revenues | $ | 909,692 | $ | 753,261 | $ | 3,419,327 | $ | 2,882,967 | |||||||
Cost of revenues | (798,401 | ) | (660,812 | ) | (3,005,978 | ) | (2,526,849 | ) | |||||||
Gross profit | 111,291 | 92,449 | 413,349 | 356,118 | |||||||||||
Selling, general and administrative expenses | (22,166 | ) | (19,108 | ) | (87,466 | ) | (78,481 | ) | |||||||
Restructuring and other related costs | (69 | ) | (32 | ) | (1,436 | ) | (32 | ) | |||||||
Operating income | 89,056 | 73,309 | 324,447 | 277,605 | |||||||||||
Interest income | 7,770 | 11,049 | 40,162 | 33,204 | |||||||||||
Interest expense | � | (17 | ) | � | (124 | ) | |||||||||
Foreign exchange gain (loss), net | (3,523 | ) | 407 | (9,251 | ) | 382 | |||||||||
Other income (expense), net | (67 | ) | 227 | (178 | ) | 287 | |||||||||
Income before income taxes | 93,236 | 84,975 | 355,180 | 311,354 | |||||||||||
Income tax expense | (6,029 | ) | (3,909 | ) | (22,653 | ) | (15,173 | ) | |||||||
Net income | 87,207 | 81,066 | 332,527 | 296,181 | |||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Change in net unrealized gain (loss) on available-for-sale securities | 246 | (55 | ) | 9,893 | 2,100 | ||||||||||
Change in net unrealized gain (loss) on derivative instruments | 1,407 | 1,499 | 2,314 | 2,561 | |||||||||||
Change in net retirement benefits plan � prior service cost | � | 59 | � | 330 | |||||||||||
Change in foreign currency translation adjustment | 92 | 14 | 1,228 | (17 | ) | ||||||||||
Total other comprehensive income (loss), net of tax | 1,745 | 1,517 | 13,435 | 4,974 | |||||||||||
Net comprehensive income | $ | 88,952 | $ | 82,583 | $ | 345,962 | $ | 301,155 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 2.44 | $ | 2.24 | $ | 9.23 | $ | 8.17 | |||||||
Diluted | $ | 2.42 | $ | 2.22 | $ | 9.17 | $ | 8.10 | |||||||
Weighted-average number of ordinary shares outstanding (in thousands of shares) | |||||||||||||||
Basic | 35,788 | 36,150 | 36,017 | 36,246 | |||||||||||
Diluted | 36,084 | 36,533 | 36,267 | 36,564 |
FABRINET CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
Year Ended | |||||||
(in thousands of U.S. dollars) | June 27, 2025 | June 28, 2024 | |||||
(unaudited) | |||||||
Cash flows from operating activities | |||||||
Net income | $ | 332,527 | $ | 296,181 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization | 53,433 | 49,017 | |||||
(Gain) losson disposal of property, plant and equipment and intangibles | (70 | ) | 62 | ||||
Amortization of discount (premium) of short-term investments | (4,563 | ) | (3,399 | ) | |||
(Reversal of) allowance for expected credit losses | (285 | ) | 664 | ||||
Unrealized loss (gain) on exchange rate and fair value of foreign currency forward contracts | 4,963 | (849 | ) | ||||
Amortization of fair value at hedge inception of interest rate swaps | � | (220 | ) | ||||
Share-based compensation | 33,004 | 28,374 | |||||
Customer warrant | 4,109 | � | |||||
Deferred income tax expense (benefit) | (5,726 | ) | 1,672 | ||||
Other non-cash expenses | 131 | 310 | |||||
Changes in operating assets and liabilities | |||||||
Trade accounts receivable | (165,657 | ) | (61,279 | ) | |||
Inventories | (117,809 | ) | 56,370 | ||||
Other current assets and non-current assets | (33,595 | ) | (46,715 | ) | |||
Trade accounts payable | 194,236 | 60,040 | |||||
Income tax payable | 4,029 | (1,960 | ) | ||||
Accrued expenses | 13,036 | 1,398 | |||||
Other payables | 11,522 | 30,959 | |||||
Severance liabilities | 3,799 | 2,771 | |||||
Other current liabilities and non-current liabilities | 1,281 | (250 | ) | ||||
Net cash provided by operating activities | 328,365 | 413,146 | |||||
Cash flows from investing activities | |||||||
Purchase of short-term investments | (444,149 | ) | (435,905 | ) | |||
Proceeds from sales of short-term investments | � | 40,000 | |||||
Proceeds from maturities of short-term investments | 279,417 | 271,877 | |||||
Purchase of property, plant and equipment | (121,078 | ) | (47,528 | ) | |||
Purchase of intangibles | (738 | ) | (889 | ) | |||
Proceeds from disposal of property, plant and equipment | 252 | 2,694 | |||||
Net cash used in investing activities | (286,296 | ) | (169,751 | ) | |||
Cash flows from financing activities | |||||||
Repayment of long-term borrowings | � | (12,188 | ) | ||||
Repurchase of ordinary shares | (125,733 | ) | (39,490 | ) | |||
Withholding tax related to net share settlement of restricted share units | (21,275 | ) | (13,175 | ) | |||
Net cash used in financing activities | (147,008 | ) | (64,853 | ) | |||
Net increase (decrease)in cash and cash equivalents | $ | (104,939 | ) | $ | 178,542 | ||
Movement in cash and cash equivalents | |||||||
Cash and cash equivalents at the beginning of period | $ | 409,973 | $ | 231,368 | |||
Increase (decrease) in cash and cash equivalents | (104,939 | ) | 178,542 | ||||
Effect of exchange rate on cash and cash equivalents | 1,391 | 63 | |||||
Cash and cash equivalents at the end of period | $ | 306,425 | $ | 409,973 |
FABRINET CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) | |||||
Supplemental disclosures | Year Ended | ||||
(in thousands of U.S. dollars) | June 27, 2025 | June 28, 2024 | |||
(unaudited) | |||||
Cash paid for | |||||
Interest | $ | � | $ | 312 | |
Taxes | $ | 24,302 | $ | 16,452 | |
Cash received for interest | $ | 33,718 | $ | 29,783 | |
Non-cash investing and financing activities | |||||
Construction, software and equipment related payables | $ | 40,781 | $ | 14,380 |
FABRINET RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES (UNAUDITED) | |||||||||||||||||||||||
Reconciliation of GAAP Gross Profit and GAAP Gross Margin to Non-GAAP Gross Profit and Non-GAAP Gross Margin | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
(in thousands of U.S. dollars) | June 27, 2025 | June 28, 2024 | June 27, 2025 | June 28, 2024 | |||||||||||||||||||
Revenues | $ | 909,692 | $ | 753,261 | $ | 3,419,327 | $ | 2,882,967 | |||||||||||||||
Gross profit (GAAP) | $ | 111,291 | 12.2 | % | $ | 92,449 | 12.3 | % | $ | 413,349 | 12.1 | % | $ | 356,118 | 12.4 | % | |||||||
Share-based compensation expenses | 2,573 | 1,776 | 10,456 | 7,203 | |||||||||||||||||||
Gross profit (Non-GAAP) | $ | 113,864 | 12.5 | % | $ | 94,225 | 12.5 | % | $ | 423,805 | 12.4 | % | $ | 363,321 | 12.6 | % |
Reconciliation of GAAP Operating Profit and GAAP Operating Margin to Non-GAAP Operating Profit and Non-GAAP Operating Margin | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
(in thousands of U.S. dollars) | June 27, 2025 | June 28, 2024 | June 27, 2025 | June 28, 2024 | |||||||||||||||||||
Revenues | $ | 909,692 | $ | 753,261 | $ | 3,419,327 | $ | 2,882,967 | |||||||||||||||
Operating profit (GAAP) | $ | 89,056 | 9.8 | % | $ | 73,309 | 9.7 | % | $ | 324,447 | 9.5 | % | $ | 277,605 | 9.6 | % | |||||||
Share-based compensation expenses | 8,101 | 6,934 | 33,004 | 28,374 | |||||||||||||||||||
Restructuring and other related costs | 69 | 32 | 1,436 | 32 | |||||||||||||||||||
Legal and litigation costs | 250 | � | 1,077 | � | |||||||||||||||||||
Severance payment and others | � | � | 748 | � | |||||||||||||||||||
Operating profit (Non-GAAP) | $ | 97,476 | 10.7 | % | $ | 80,275 | 10.7 | % | $ | 360,712 | 10.5 | % | $ | 306,011 | 10.6 | % |
FABRINET RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES (UNAUDITED) | |||||||||||||||||||||||
Reconciliation of GAAP Net Income and EPS to Non-GAAP Net Income and EPS | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
June 27, 2025 | June 28, 2024 | June 27, 2025 | June 28, 2024 | ||||||||||||||||||||
(in thousands of U.S. dollars, except per share data) | Net income | Diluted EPS | Net income | Diluted EPS | Net income | Diluted EPS | Net income | Diluted EPS | |||||||||||||||
GAAP measures | $ | 87,207 | $ | 2.42 | $ | 81,066 | $ | 2.22 | $ | 332,527 | $ | 9.17 | $ | 296,181 | $ | 8.10 | |||||||
Items reconciling GAAP net income & EPS to non-GAAP net income & EPS: | |||||||||||||||||||||||
Related to cost of revenues: | |||||||||||||||||||||||
Share-based compensation expenses | 2,573 | 0.07 | 1,776 | 0.05 | 10,456 | 0.29 | 7,203 | 0.20 | |||||||||||||||
Total related to cost of revenues | 2,573 | 0.07 | 1,776 | 0.05 | 10,456 | 0.29 | 7,203 | 0.20 | |||||||||||||||
Related to selling, general and administrative expenses: | |||||||||||||||||||||||
Share-based compensation expenses | 5,528 | 0.15 | 5,158 | 0.14 | 22,548 | 0.62 | 21,171 | 0.58 | |||||||||||||||
Legal and litigation costs | 250 | 0.01 | � | � | 1,077 | 0.03 | � | � | |||||||||||||||
Severance payment and others | � | � | � | � | 748 | 0.02 | � | � | |||||||||||||||
Total related to selling, general and administrative expenses | 5,778 | 0.16 | 5,158 | 0.14 | 24,373 | 0.67 | 21,171 | 0.59 | |||||||||||||||
Related to other income and expense: | |||||||||||||||||||||||
Restructuring and other related costs | 69 | 0.00 | 32 | 0.00 | 1,436 | 0.04 | 32 | 0.00 | |||||||||||||||
Amortization of deferred debt issuance costs | � | � | 8 | 0.00 | � | � | 32 | 0.00 | |||||||||||||||
Total related to other income and expense | 69 | 0.00 | 40 | 0.00 | 1,436 | 0.04 | 64 | 0.00 | |||||||||||||||
Total related to net income & EPS | 8,420 | 0.23 | 6,974 | 0.19 | 36,265 | 1.00 | 28,438 | 0.78 | |||||||||||||||
Non-GAAP measures | $ | 95,627 | $ | 2.65 | $ | 88,040 | $ | 2.41 | $ | 368,792 | $ | 10.17 | $ | 324,619 | $ | 8.88 | |||||||
Shares used in computing diluted net income per share (in thousands of shares) | |||||||||||||||||||||||
GAAP diluted shares | 36,084 | 36,533 | 36,267 | 36,564 | |||||||||||||||||||
Non-GAAP diluted shares | 36,084 | 36,533 | 36,267 | 36,564 |
FABRINET RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW (UNAUDITED) | |||||||||||||||
(in thousands of U.S. dollars) | Three Months Ended | Year Ended | |||||||||||||
June 27, 2025 | June 28, 2024 | June 27, 2025 | June 28, 2024 | ||||||||||||
Net cash provided by operating activities | $ | 55,093 | $ | 83,062 | $ | 328,365 | $ | 413,146 | |||||||
Less: Purchase of property, plant and equipment | (50,410 | ) | (12,703 | ) | (121,078 | ) | (47,528 | ) | |||||||
Non-GAAP free cash flow | $ | 4,683 | $ | 70,359 | $ | 207,287 | $ | 365,618 |
FABRINET GUIDANCE FOR QUARTER ENDING SEPTEMBER 26, 2025 RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES | |
Diluted EPS | |
GAAP net income per diluted share | |
Related to cost of revenues: | |
Share-based compensation expenses | 0.10 |
Total related to cost of revenues | 0.10 |
Related to selling, general and administrative expenses: | |
Share-based compensation expenses | 0.17 |
Total related to selling, general and administrative expenses | 0.17 |
Total related to net income& EPS | 0.27 |
Non-GAAP net income per diluted share |
