10-Q 1 onto-20240928.htm 10-Q 10-Q
0000704532false--12-28Q3http://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrent0000704532us-gaap:AccumulatedTranslationAdjustmentMember2023-09-300000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:SystemsAndSoftwareRevenueMember2023-07-022023-09-3000007045322023-07-010000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2023-07-022023-09-300000704532us-gaap:RetainedEarningsMember2024-03-300000704532us-gaap:RestrictedStockUnitsRSUMember2024-09-280000704532srt:EuropeMember2023-07-022023-09-3000007045322023-01-012023-04-010000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-09-300000704532us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-2800007045322023-12-300000704532us-gaap:AdditionalPaidInCapitalMember2023-12-312024-03-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-290000704532onto:PartsRevenueMemberus-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2023-07-022023-09-300000704532onto:CustomersAbove10Memberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-12-300000704532country:CN2023-07-022023-09-300000704532us-gaap:CorporateDebtSecuritiesMember2023-12-300000704532us-gaap:AdditionalPaidInCapitalMember2024-06-302024-09-280000704532country:TW2023-01-012023-09-300000704532us-gaap:CorporateBondSecuritiesMember2023-12-300000704532us-gaap:AccumulatedTranslationAdjustmentMember2023-12-300000704532us-gaap:TrademarksAndTradeNamesMember2024-09-2800007045322024-03-300000704532us-gaap:CommonStockMember2024-03-300000704532country:CN2023-12-312024-09-280000704532us-gaap:AccumulatedTranslationAdjustmentMember2024-09-280000704532country:US2023-12-312024-09-2800007045322024-02-270000704532onto:SignificantCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-12-300000704532us-gaap:AdditionalPaidInCapitalMember2023-07-010000704532us-gaap:AccumulatedTranslationAdjustmentMember2022-12-310000704532srt:EuropeMember2024-06-302024-09-280000704532us-gaap:FairValueInputsLevel2Memberus-gaap:CertificatesOfDepositMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000704532country:US2023-01-012023-09-300000704532us-gaap:AccumulatedTranslationAdjustmentMember2023-01-012023-09-300000704532us-gaap:USTreasuryAndGovernmentMember2023-12-300000704532us-gaap:CorporateBondSecuritiesMember2024-09-280000704532us-gaap:CommonStockMember2024-09-280000704532srt:MinimumMember2023-12-312024-09-2800007045322022-12-310000704532country:KR2023-07-022023-09-300000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2023-12-312024-09-280000704532us-gaap:TransferredOverTimeMember2023-12-312024-09-2800007045322023-04-010000704532us-gaap:AccumulatedTranslationAdjustmentMember2023-12-312024-09-280000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-312024-06-290000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-022023-09-300000704532onto:SignificantCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-12-312024-09-280000704532country:KR2023-01-012023-09-300000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-01-012023-09-300000704532onto:SignificantCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2024-09-280000704532us-gaap:CommonStockMember2023-12-312024-03-300000704532us-gaap:CommonStockMember2022-12-310000704532us-gaap:CustomerRelationshipsMember2023-12-3000007045322023-01-012023-09-300000704532us-gaap:SalesRevenueNetMemberonto:PartsRevenueMemberus-gaap:ProductConcentrationRiskMember2023-12-312024-09-280000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2022-12-310000704532us-gaap:AdditionalPaidInCapitalMember2023-07-022023-09-300000704532us-gaap:RestrictedStockUnitsRSUMember2023-12-312024-09-280000704532country:KR2023-12-312024-09-2800007045322024-06-290000704532us-gaap:AdditionalPaidInCapitalMember2023-04-010000704532country:JP2023-12-312024-09-2800007045322023-07-022023-09-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-280000704532us-gaap:CommonStockMember2023-07-010000704532us-gaap:USTreasuryAndGovernmentMember2023-12-300000704532onto:PartsRevenueMember2023-01-012023-09-300000704532us-gaap:SalesRevenueNetMemberonto:PartsRevenueMemberus-gaap:ProductConcentrationRiskMember2023-01-012023-09-300000704532us-gaap:RetainedEarningsMember2023-04-022023-07-010000704532srt:EuropeMember2023-01-012023-09-300000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-12-300000704532onto:SoutheastAsiaMember2023-12-312024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2023-01-012023-09-300000704532us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberonto:TaiwanSemiconductorManufacturingCompanyLimitedMember2023-12-312024-09-2800007045322023-12-312024-03-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-022023-07-010000704532us-gaap:TransferredAtPointInTimeMember2024-06-302024-09-280000704532us-gaap:CommercialPaperMember2024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:ServiceRevenueMember2023-01-012023-09-300000704532us-gaap:AdditionalPaidInCapitalMember2022-12-310000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-09-280000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-09-300000704532us-gaap:DevelopedTechnologyRightsMember2024-09-280000704532us-gaap:RetainedEarningsMember2024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2024-06-302024-09-280000704532us-gaap:MachineryAndEquipmentMember2024-09-280000704532us-gaap:TransferredOverTimeMember2024-06-302024-09-280000704532us-gaap:CommonStockMember2023-12-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-300000704532us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2024-09-280000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-300000704532onto:SignificantCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-12-300000704532us-gaap:SalesRevenueNetMemberonto:YangtzeMemoryTechnologieCompanyLimitedMemberus-gaap:CustomerConcentrationRiskMember2023-12-312024-09-280000704532us-gaap:TrademarksAndTradeNamesMember2023-12-300000704532us-gaap:CommonStockMember2023-04-010000704532onto:PartsRevenueMemberus-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMember2024-06-302024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:ServiceRevenueMember2023-07-022023-09-300000704532us-gaap:RetainedEarningsMember2024-06-290000704532us-gaap:RetainedEarningsMember2023-07-010000704532us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000704532country:TW2024-06-302024-09-280000704532us-gaap:TransferredOverTimeMember2023-07-022023-09-300000704532us-gaap:AdditionalPaidInCapitalMember2024-03-300000704532country:CN2024-06-302024-09-280000704532us-gaap:CommonStockMember2023-01-012023-04-010000704532country:TW2023-07-022023-09-300000704532onto:SoutheastAsiaMember2023-01-012023-09-300000704532onto:ComputerEquipmentAndSoftwareMember2023-12-300000704532us-gaap:CommonStockMember2024-03-312024-06-290000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-312024-09-280000704532us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-12-312024-09-280000704532us-gaap:TransferredOverTimeMember2023-01-012023-09-300000704532us-gaap:TransferredAtPointInTimeMember2023-07-022023-09-300000704532onto:SoutheastAsiaMember2023-07-022023-09-300000704532us-gaap:RetainedEarningsMember2023-01-012023-04-0100007045322023-12-312024-09-280000704532us-gaap:USTreasuryAndGovernmentMember2024-09-280000704532us-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2024-09-280000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-010000704532us-gaap:CommonStockMember2024-06-290000704532onto:ServiceRevenueMember2023-12-312024-09-280000704532country:JP2024-06-302024-09-280000704532us-gaap:RetainedEarningsMember2024-06-302024-09-280000704532us-gaap:LeaseholdImprovementsMember2023-12-300000704532country:US2023-07-022023-09-300000704532us-gaap:TransferredAtPointInTimeMember2023-12-312024-09-280000704532us-gaap:RetainedEarningsMember2023-09-300000704532us-gaap:SalesRevenueNetMemberonto:SKHynixIncMemberus-gaap:CustomerConcentrationRiskMember2023-12-312024-09-280000704532us-gaap:AdditionalPaidInCapitalMember2023-04-022023-07-010000704532us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:ServiceRevenueMember2024-06-302024-09-280000704532country:TW2023-12-312024-09-280000704532onto:ComputerEquipmentAndSoftwareMember2024-09-280000704532us-gaap:TransferredAtPointInTimeMember2023-01-012023-09-300000704532srt:MaximumMember2023-12-312024-09-280000704532us-gaap:CertificatesOfDepositMember2024-09-2800007045322024-10-150000704532us-gaap:FurnitureAndFixturesMember2023-12-300000704532us-gaap:RetainedEarningsMember2023-07-022023-09-300000704532srt:EuropeMember2023-12-312024-09-280000704532us-gaap:CommercialPaperMember2023-12-300000704532us-gaap:DevelopedTechnologyRightsMember2023-12-300000704532us-gaap:CommonStockMember2023-09-3000007045322024-03-312024-06-290000704532us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2023-12-300000704532us-gaap:RetainedEarningsMember2022-12-310000704532us-gaap:CertificatesOfDepositMember2023-12-300000704532us-gaap:AdditionalPaidInCapitalMember2023-01-012023-04-010000704532onto:SoutheastAsiaMember2024-06-302024-09-280000704532us-gaap:AdditionalPaidInCapitalMember2023-12-300000704532srt:MaximumMember2024-09-280000704532us-gaap:AdditionalPaidInCapitalMember2024-09-280000704532us-gaap:CertificatesOfDepositMember2024-09-280000704532us-gaap:AdditionalPaidInCapitalMember2024-06-290000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-010000704532onto:PerformanceRestrictedStockUnitsMember2024-09-280000704532us-gaap:CorporateDebtSecuritiesMember2024-09-280000704532us-gaap:USTreasuryAndGovernmentMember2024-09-280000704532us-gaap:CertificatesOfDepositMember2023-12-300000704532us-gaap:SalesRevenueNetMemberonto:SKHynixIncMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-302024-09-280000704532onto:PartsRevenueMember2023-12-312024-09-280000704532country:US2024-06-302024-09-280000704532us-gaap:MachineryAndEquipmentMember2023-12-300000704532onto:SystemsAndSoftwareRevenueMember2023-07-022023-09-300000704532us-gaap:LandAndBuildingMember2024-09-280000704532onto:SystemsAndSoftwareRevenueMember2023-12-312024-09-280000704532onto:ServiceRevenueMember2023-07-022023-09-300000704532us-gaap:CommonStockMember2023-07-022023-09-300000704532us-gaap:RetainedEarningsMember2023-04-010000704532onto:SystemsAndSoftwareRevenueMember2024-06-302024-09-2800007045322024-09-280000704532us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-280000704532us-gaap:CommonStockMember2024-06-302024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:SystemsAndSoftwareRevenueMember2024-06-302024-09-280000704532us-gaap:CommonStockMember2023-04-022023-07-010000704532us-gaap:LandAndBuildingMember2023-12-300000704532country:JP2023-01-012023-09-300000704532us-gaap:FairValueInputsLevel2Memberus-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000704532us-gaap:AdditionalPaidInCapitalMember2023-09-300000704532us-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2023-12-300000704532us-gaap:LeaseholdImprovementsMember2024-09-280000704532us-gaap:RetainedEarningsMember2024-03-312024-06-290000704532us-gaap:FairValueInputsLevel2Memberus-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueMeasurementsRecurringMember2024-09-2800007045322023-04-022023-07-010000704532us-gaap:RestrictedStockUnitsRSUMember2023-12-300000704532us-gaap:FurnitureAndFixturesMember2024-09-280000704532country:CN2023-01-012023-09-300000704532onto:RestrictedStockUnitsServiceBasedRSUsMember2024-09-280000704532us-gaap:FairValueInputsLevel2Memberus-gaap:CertificatesOfDepositMemberus-gaap:FairValueMeasurementsRecurringMember2024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:SystemsAndSoftwareRevenueMember2023-01-012023-09-300000704532us-gaap:RetainedEarningsMember2023-12-3000007045322023-09-300000704532us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-12-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-04-010000704532onto:SystemsAndSoftwareRevenueMember2023-01-012023-09-300000704532onto:PartsRevenueMember2024-06-302024-09-280000704532us-gaap:RetainedEarningsMember2023-12-312024-03-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000704532onto:ServiceRevenueMember2024-06-302024-09-280000704532onto:PartsRevenueMember2023-07-022023-09-300000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-300000704532onto:PerformanceRestrictedStockUnitsMember2023-12-3000007045322024-06-302024-09-280000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:ServiceRevenueMember2023-12-312024-09-280000704532us-gaap:AdditionalPaidInCapitalMember2024-03-312024-06-290000704532country:KR2024-06-302024-09-280000704532us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-312024-03-300000704532onto:CustomersAbove10Memberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-12-312024-09-280000704532onto:ServiceRevenueMember2023-01-012023-09-300000704532us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberonto:TaiwanSemiconductorManufacturingCompanyLimitedMember2023-01-012023-09-300000704532country:JP2023-07-022023-09-300000704532us-gaap:SalesRevenueNetMemberus-gaap:ProductConcentrationRiskMemberonto:SystemsAndSoftwareRevenueMember2023-12-312024-09-280000704532us-gaap:CustomerRelationshipsMember2024-09-28onto:Customerxbrli:purexbrli:sharesonto:Segmentiso4217:USDiso4217:USDxbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 28, 2024

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File No. 001-39110

 

ONTO INNOVATION INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

94-2276314

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

 

16 Jonspin Road, Wilmington, Massachusetts 01887

(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code: (978) 253-6200

Securities registered pursuant to Section 12(b) of the Act

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which Registered

Common Stock, $0.001 par value per share

ONTO

New York Stock Exchange (NYSE)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

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.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

The number of outstanding shares of the Registrant’s Common Stock on October 15, 2024 was 49,391,299.

 

 


 

 

TABLE OF CONTENTS

 

Item No.

 

Page

 

PART I FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements (unaudited)

1

 

Condensed Consolidated Statements of Operations for the three and nine months ended September 28, 2024 and September 30, 2023

1

 

Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended September 28, 2024 and September 30, 2023

2

 

Condensed Consolidated Balance Sheets at September 28, 2024 and December 30, 2023

3

 

Condensed Consolidated Statements of Cash Flows for the nine months ended September 28, 2024 and September 30, 2023

4

 

Condensed Consolidated Statements of Stockholders’ Equity for the three and nine months ended September 28, 2024 and September 30, 2023

5

 

Notes to Condensed Consolidated Financial Statements

7

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

18

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

24

Item 4.

Controls and Procedures

24

 

 

 

 

PART II OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

25

Item 1A.

Risk Factors

25

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

41

Item 3.

Defaults Upon Senior Securities

42

Item 4.

Mine Safety Disclosures

42

Item 5.

Other Information

42

Item 6.

Exhibits

43

 

Signatures

 


 

 

PART I FINANCIAL INFORMATION

Item 1. Financial Statements

ONTO INNOVATION INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28,

 

 

September 30,

 

 

September 28,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenue

 

$

252,210

 

 

$

207,185

 

 

$

723,382

 

 

$

597,012

 

Cost of revenue

 

 

115,831

 

 

 

100,333

 

 

 

340,482

 

 

 

284,724

 

Gross profit

 

 

136,379

 

 

 

106,852

 

 

 

382,900

 

 

 

312,288

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

28,277

 

 

 

26,136

 

 

 

81,876

 

 

 

80,421

 

Sales and marketing

 

 

19,451

 

 

 

14,755

 

 

 

56,746

 

 

 

46,416

 

General and administrative

 

 

22,465

 

 

 

18,131

 

 

 

60,298

 

 

 

56,130

 

Amortization

 

 

13,114

 

 

 

13,824

 

 

 

39,338

 

 

 

41,473

 

Total operating expenses

 

 

83,307

 

 

 

72,846

 

 

 

238,258

 

 

 

224,440

 

Operating income

 

 

53,072

 

 

 

34,006

 

 

 

144,642

 

 

 

87,848

 

Interest income, net

 

 

8,667

 

 

 

5,694

 

 

 

24,524

 

 

 

13,900

 

Other (expense) income, net

 

 

(724

)

 

 

(1,001

)

 

 

10

 

 

 

(2,992

)

Income before provision for income taxes

 

 

61,015

 

 

 

38,699

 

 

 

169,176

 

 

 

98,756

 

Provision for income taxes

 

 

7,964

 

 

 

2,813

 

 

 

16,323

 

 

 

7,906

 

Net income

 

$

53,051

 

 

$

35,886

 

 

$

152,853

 

 

$

90,850

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.07

 

 

$

0.73

 

 

$

3.10

 

 

$

1.86

 

Diluted

 

$

1.07

 

 

$

0.73

 

 

$

3.08

 

 

$

1.84

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

49,426

 

 

 

49,043

 

 

 

49,333

 

 

 

48,933

 

Diluted

 

 

49,694

 

 

 

49,401

 

 

 

49,669

 

 

 

49,259

 

 

The accompanying notes are an integral part of these financial statements.

1


 

 

ONTO INNOVATION INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28,

 

 

September 30,

 

 

September 28,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income

 

$

53,051

 

 

$

35,886

 

 

$

152,853

 

 

$

90,850

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gains on
     available-for-sale marketable securities

 

 

2,162

 

 

 

672

 

 

 

1,304

 

 

 

1,901

 

Change in currency translation adjustments

 

 

4,859

 

 

 

(2,761

)

 

 

270

 

 

 

(4,669

)

Total other comprehensive income (loss), net of tax

 

 

7,021

 

 

 

(2,089

)

 

 

1,574

 

 

 

(2,768

)

Total comprehensive income

 

$

60,072

 

 

$

33,797

 

 

$

154,427

 

 

$

88,082

 

 

The accompanying notes are an integral part of these financial statements.

 

2


 

 

ONTO INNOVATION INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

September 28,
2024

 

 

December 30,
2023

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

188,738

 

 

$

233,508

 

Marketable securities

 

 

666,666

 

 

 

464,303

 

Accounts receivable, less allowance of $2,613 and $2,659

 

 

253,716

 

 

 

226,556

 

Inventories, net

 

 

308,304

 

 

 

327,773

 

Prepaid expenses and other current assets

 

 

40,524

 

 

 

31,127

 

Total current assets

 

 

1,457,948

 

 

 

1,283,267

 

Property, plant and equipment, net

 

 

120,090

 

 

 

103,611

 

Goodwill

 

 

315,811

 

 

 

315,811

 

Identifiable intangible assets, net

 

 

128,086

 

 

 

167,375

 

Deferred income taxes

 

 

34,760

 

 

 

18,836

 

Other assets

 

 

16,670

 

 

 

20,812

 

Total assets

 

$

2,073,365

 

 

$

1,909,712

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

47,986

 

 

$

49,869

 

Accrued liabilities

 

 

43,590

 

 

 

42,062

 

Deferred revenue

 

 

26,769

 

 

 

24,763

 

Other current liabilities

 

 

26,391

 

 

 

31,032

 

Total current liabilities

 

 

144,736

 

 

 

147,726

 

Other non-current liabilities

 

 

25,104

 

 

 

25,451

 

Total liabilities

 

 

169,840

 

 

 

173,177

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock

 

 

49

 

 

 

49

 

Additional paid-in capital

 

 

1,274,592

 

 

 

1,262,029

 

Accumulated other comprehensive loss

 

 

(6,325

)

 

 

(7,899

)

Accumulated earnings

 

 

635,209

 

 

 

482,356

 

Total stockholders’ equity

 

 

1,903,525

 

 

 

1,736,535

 

Total liabilities and stockholders’ equity

 

$

2,073,365

 

 

$

1,909,712

 

 

The accompanying notes are an integral part of these financial statements.

3


 

 

ONTO INNOVATION INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 28,

 

 

September 30,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

152,853

 

 

$

90,850

 

Adjustments to reconcile net income to net cash and cash equivalents provided by
operating activities:

 

 

 

 

 

 

Amortization of intangibles

 

 

39,338

 

 

 

41,473

 

Depreciation

 

 

10,818

 

 

 

9,018

 

Share-based compensation

 

 

21,826

 

 

 

19,913

 

Provision for inventory valuation

 

 

5,925

 

 

 

6,111

 

Deferred income taxes

 

 

(15,951

)

 

 

(21,193

)

Other, net

 

 

(97

)

 

 

3,005

 

Changes in operating assets and liabilities

 

 

(25,035

)

 

 

(38,790

)

Net cash and cash equivalents provided by operating activities

 

 

189,677

 

 

 

110,387

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of marketable securities

 

 

(538,132

)

 

 

(360,273

)

Proceeds from maturities and sales of marketable securities

 

 

342,958

 

 

 

314,124

 

Purchases of property, plant and equipment

 

 

(27,277

)

 

 

(20,110

)

Net cash and cash equivalents used in investing activities

 

 

(222,451

)

 

 

(66,259

)

Cash flows from financing activities:

 

 

 

 

 

 

Purchases and retirement of common stock

 

 

 

 

 

(3,197

)

Tax payments related to shares withheld for share-based compensation plans

 

 

(18,441

)

 

 

(10,367

)

Payment of contingent consideration for acquired business

 

 

(737

)

 

 

(803

)

Issuance of shares through share-based compensation plans

 

 

9,178

 

 

 

5,285

 

Net cash and cash equivalents used in financing activities

 

 

(10,000

)

 

 

(9,082

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(1,996

)

 

 

(4,333

)

Net (decrease) increase in cash and cash equivalents

 

 

(44,770

)

 

 

30,713

 

Cash and cash equivalents at beginning of period

 

 

233,508

 

 

 

175,872

 

Cash and cash equivalents at end of period

 

$

188,738

 

 

$

206,585

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Income taxes paid (net of refunds)

 

$

30,232

 

 

$

28,935

 

 

The accompanying notes are an integral part of these financial statements.

4


 

 

ONTO INNOVATION INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(In thousands)

(Unaudited)

 

 

Common Stock

 

 

Additional
Paid-in

 

 

Accumulated
Other
Comprehensive

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Loss

 

 

Earnings

 

 

Total

 

Balance at December 30, 2023

 

 

49,086

 

 

$

49

 

 

$

1,262,029

 

 

$

(7,899

)

 

$

482,356

 

 

$

1,736,535

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,853

 

 

 

46,853

 

Share-based compensation

 

 

 

 

 

 

 

 

6,486

 

 

 

 

 

 

 

 

 

6,486

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

169

 

 

 

 

 

 

4,015

 

 

 

 

 

 

 

 

 

4,015

 

Share-based compensation plan
    withholdings

 

 

(53

)

 

 

 

 

 

(9,088

)

 

 

 

 

 

 

 

 

(9,088

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

(2,593

)

 

 

 

 

 

(2,593

)

Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

(657

)

 

 

 

 

 

(657

)

Balance at March 30, 2024

 

 

49,202

 

 

$

49

 

 

$

1,263,442

 

 

$

(11,149

)

 

$

529,209

 

 

$

1,781,551

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52,949

 

 

 

52,949

 

Share-based compensation

 

 

 

 

 

 

 

 

8,244

 

 

 

 

 

 

 

 

 

8,244

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation plan
    withholdings

 

 

(44

)

 

 

 

 

 

(8,871

)

 

 

 

 

 

 

 

 

(8,871

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

(1,996

)

 

 

 

 

 

(1,996

)

Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

(201

)

 

 

 

 

 

(201

)

Balance at June 29, 2024

 

 

49,339

 

 

$

49

 

 

$

1,262,815

 

 

$

(13,346

)

 

$

582,158

 

 

$

1,831,676

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53,051

 

 

 

53,051

 

Share-based compensation

 

 

 

 

 

 

 

 

7,096

 

 

 

 

 

 

 

 

 

7,096

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

53

 

 

 

 

 

 

5,163

 

 

 

 

 

 

 

 

 

5,163

 

Share-based compensation plan
    withholdings

 

 

(2

)

 

 

 

 

 

(482

)

 

 

 

 

 

 

 

 

(482

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

4,859

 

 

 

 

 

 

4,859

 

Unrealized gain on investments

 

 

 

 

 

 

 

 

 

 

 

2,162

 

 

 

 

 

 

2,162

 

Balance at September 28, 2024

 

 

49,390

 

 

$

49

 

 

$

1,274,592

 

 

$

(6,325

)

 

$

635,209

 

 

$

1,903,525

 

 

5


 

 

 

 

Common Stock

 

 

Additional
Paid-in

 

 

Accumulated
Other
Comprehensive

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Loss

 

 

Earnings

 

 

Total

 

Balance at December 31, 2022

 

 

48,684

 

 

$

49

 

 

$

1,243,631

 

 

$

(10,010

)

 

$

362,756

 

 

$

1,596,426

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,068

 

 

 

29,068

 

Share-based compensation

 

 

 

 

 

 

 

 

6,119

 

 

 

 

 

 

 

 

 

6,119

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of common stock

 

 

(46

)

 

 

 

 

 

(1,638

)

 

 

 

 

 

(1,559

)

 

 

(3,197

)

Share-based compensation plan
    withholdings

 

 

(62

)

 

 

 

 

 

(6,273

)

 

 

 

 

 

 

 

 

(6,273

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

1,090

 

 

 

 

 

 

1,090

 

Unrealized gain on investments

 

 

 

 

 

 

 

 

 

 

 

1,392

 

 

 

 

 

 

1,392

 

Balance at April 1, 2023

 

 

48,801

 

 

$

49

 

 

$

1,241,839

 

 

$

(7,528

)

 

$

390,265

 

 

$

1,624,625

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,896

 

 

 

25,896

 

Share-based compensation

 

 

 

 

 

 

 

 

7,745

 

 

 

 

 

 

 

 

 

7,745

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

227

 

 

 

 

 

 

5,285

 

 

 

 

 

 

 

 

 

5,285

 

Share-based compensation plan
    withholdings

 

 

(56

)

 

 

 

 

 

(3,676

)

 

 

 

 

 

 

 

 

(3,676

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

(2,998

)

 

 

 

 

 

(2,998

)

Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

(163

)

 

 

 

 

 

(163

)

Balance at July 1, 2023

 

 

48,972

 

 

$

49

 

 

$

1,251,193

 

 

$

(10,689

)

 

$

416,161

 

 

$

1,656,714

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,886

 

 

 

35,886

 

Share-based compensation

 

 

 

 

 

 

 

 

6,049

 

 

 

 

 

 

 

 

 

6,049

 

Issuance of shares through
    share-based compensation
    plans, net

 

 

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases and retirement of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation plan
    withholdings

 

 

(3

)

 

 

 

 

 

(418

)

 

 

 

 

 

 

 

 

(418

)

Currency translation

 

 

 

 

 

 

 

 

 

 

 

(2,761

)

 

 

 

 

 

(2,761

)

Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

672

 

 

 

 

 

 

672

 

Balance at September 30, 2023

 

 

49,078

 

 

$

49

 

 

$

1,256,824

 

 

$

(12,778

)

 

$

452,047

 

 

$

1,696,142

 

The accompanying notes are an integral part of these financial statements.

6


 

 

ONTO INNOVATION INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share data and percentages)

(Unaudited)

 

NOTE 1. Basis of Presentation

The accompanying interim unaudited Condensed Consolidated Financial Statements have been prepared by Onto Innovation Inc. (together with its consolidated subsidiaries, unless otherwise specified or suggested by the context, the “Company,” “Onto Innovation,” “we,” “our” or “us”) and in the opinion of management reflect all adjustments, consisting of normal recurring accruals, necessary for their fair presentation in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Preparing financial statements requires management to make estimates and assumptions that affect amounts reported in the financial statements and accompanying notes. Actual amounts could differ materially from reported amounts. The interim results for the three and nine months ended September 28, 2024 are not necessarily indicative of results to be expected for the entire year or any future periods. This interim financial information should be read in conjunction with the financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 30, 2023 (the “2023 Form 10-K”) filed with the Securities and Exchange Commission on February 26, 2024. The accompanying Condensed Consolidated Balance Sheet at December 30, 2023 has been derived from the audited consolidated financial statements included in the 2023 Form 10-K.

The Company operates on a 52- or 53-week fiscal year ending on the Saturday closest to December 31. Our fiscal year ending December 28, 2024 (“fiscal year 2024”) is a 52-week fiscal year. The first quarter of the Company’s fiscal year 2024 ended on March 30, 2024, the second quarter ended on June 29, 2024 and the third quarter ended on September 28, 2024. Our fiscal year ended December 30, 2023 was a 52-week fiscal year. The third quarter of the fiscal year ended December 30, 2023 ended on September 30, 2023.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Estimates made by management include excess and obsolete inventory, fair value of assets acquired and liabilities assumed in a business combination, recoverability and useful lives of property, plant and equipment and identifiable intangible assets, recoverability of goodwill, recoverability of deferred tax assets, allowance for credit losses, liabilities for product warranty, share-based payments and liabilities for tax uncertainties. Actual results could differ from those estimates.

These estimates and assumptions are based on historical experience and on various other factors which the Company believes to be reasonable under the circumstances. The Company may engage third-party valuation specialists to assist with estimates related to the valuation of financial instruments, assets and stock awards associated with various contractual arrangements. Such estimates often require the selection of appropriate valuation methodologies and significant judgment. Actual results could differ from these estimates under different assumptions or circumstances and such differences could be material.

Adoption of Accounting Standards

Recently Adopted or Effective

There have been no recent accounting pronouncements or changes in accounting pronouncements during the three and nine months ended September 28, 2024, as compared to the recent accounting pronouncements described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 30, 2023, that are of significance, or potential significance, to the Company.

Updates Not Yet Effective

In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” which expands disclosures about a public entity’s reportable segments and requires more enhanced information about a reportable segment including information

7


 

 

about the reportable segment’s expenses, interim segment profit or loss, and how a public entity’s chief operating decision maker uses reported segment profit or loss information in assessing segment performance and allocating resources. The guidance is effective for financial statements issued for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is required to adopt this standard in fiscal year 2024 for the annual reporting period ending December 28, 2024, with retrospective disclosure of prior periods presented. The Company expects there will be no material impact on its Consolidated Financial Statements from the adoption of ASU 2023-07.

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures,” which requires public entities to disclose consistent categories and greater disaggregation of information in the rate reconciliation and for income taxes paid. It also includes certain other amendments to improve the effectiveness of income tax disclosures. The guidance is effective for financial statements issued for annual periods beginning after December 15, 2024, with early adoption permitted. The Company is required to adopt this standard prospectively in fiscal year 2025 for the annual reporting period ending December 27, 2025. The Company is currently in the process of evaluating the impact of adoption on its Consolidated Financial Statements.

NOTE 2. Fair Value Measurements

Fair Value of Financial Instruments

The Company has evaluated the estimated fair value of financial instruments using available market information and valuations as provided by third-party sources. The use of different market assumptions and/or estimation methodologies could have a significant effect on the estimated fair value amounts. The carrying value of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximates fair value because of the short-term maturity of these instruments.

Fair Value Hierarchy

The Company applies a three-level valuation hierarchy for fair value measurements. This hierarchy prioritizes the inputs into three broad levels. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the asset or liability. Level 3 inputs are unobservable inputs based on management’s assumptions used to measure assets and liabilities at fair value. A financial asset’s or liability’s fair value measurement classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.

The following tables provide the assets and liabilities carried at fair value measured on a recurring basis at September 28, 2024 and December 30, 2023:

 

 

 

Fair Value Measurements Using
Significant Other Observable
Inputs (Level 2)

 

 

September 28,
2024

 

 

December 30,
2023

 

 

Assets:

 

 

 

 

 

 

 

Available-for-sale debt securities:

 

 

 

 

 

 

 

Government notes and bonds

 

$

287,509

 

 

$

195,800

 

 

Certificates of deposit

 

 

75,435

 

 

 

67,467

 

 

Commercial paper

 

 

157,915

 

 

 

99,635

 

 

Corporate bonds

 

 

145,807

 

 

 

101,401

 

 

Total assets

 

$

666,666

 

 

$

464,303

 

 

Liabilities:

 

 

 

 

 

 

 

Foreign currency forward contracts

 

$

605

 

 

$

1,370

 

 

Total liabilities

 

$

605

 

 

$

1,370

 

 

Available-for-sale debt securities classified as Level 2 are valued using observable inputs to quoted market prices, benchmark yields, reported trades, broker/dealer quotes or alternative pricing sources with reasonable levels of price transparency. The foreign currency forward contracts are primarily measured based on the foreign currency spot and forward

8


 

 

rates quoted by the banks or foreign currency dealers. Investment prices are obtained from third-party pricing providers, which model prices utilizing the above observable inputs, for each asset class.

See Note 3 for additional discussion regarding the fair value of the Company’s marketable securities.

NOTE 3. Marketable Securities

At September 28, 2024 and December 30, 2023, marketable securities are categorized as follows:

 

 

 

Amortized Cost

 

 

Gross Unrealized Holding Gains

 

 

Gross Unrealized Holding Losses

 

 

Fair Value

 

September 28, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Government notes and bonds

 

$

286,447

 

 

$

1,064

 

 

$

2

 

 

$

287,509

 

Certificates of deposit

 

 

75,320

 

 

 

115

 

 

 

 

 

 

75,435

 

Commercial paper

 

 

157,641

 

 

 

278

 

 

 

4

 

 

 

157,915

 

Corporate bonds

 

 

145,028

 

 

 

788

 

 

 

9

 

 

 

145,807

 

Total marketable securities

 

$

664,436

 

 

$

2,245

 

 

$

15

 

 

$

666,666

 

December 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Government notes and bonds

 

$

195,733

 

 

$

393

 

 

$

326

 

 

$

195,800

 

Certificates of deposit

 

 

67,377

 

 

 

93

 

 

 

3

 

 

 

67,467

 

Commercial paper

 

 

99,591

 

 

 

54

 

 

 

10

 

 

 

99,635

 

Corporate bonds

 

 

101,146

 

 

 

391

 

 

 

136

 

 

 

101,401

 

Total marketable securities

 

$

463,847

 

 

$

931

 

 

$

475

 

 

$

464,303

 

The amortized cost and estimated fair value of marketable securities classified by the maturity date listed on the security, regardless of the Condensed Consolidated Balance Sheets classification, is as follows at September 28, 2024 and December 30, 2023:

 

 

 

September 28, 2024

 

 

December 30, 2023

 

 

 

Amortized Cost

 

 

Fair Value

 

 

Amortized Cost

 

 

Fair Value

 

Due within one year

 

$

481,132

 

 

$

482,238

 

 

$

331,136

 

 

$

330,937

 

Due after one through five years

 

 

135,329

 

 

 

136,453

 

 

 

132,711

 

 

 

133,366

 

Due after five through ten years

 

 

235

 

 

 

235

 

 

 

 

 

 

 

Due after ten years

 

 

47,740

 

 

 

47,740

 

 

 

 

 

 

 

Total marketable securities

 

$

664,436

 

 

$

666,666

 

 

$

463,847

 

 

$

464,303

 

The Company has evaluated its investment policies and determined that all of its marketable securities, which are comprised of debt securities, are to be classified as available-for-sale. The Company’s available-for-sale debt securities are carried at fair value, with the unrealized gains and losses reported in Stockholders’ equity under the caption “Accumulated other comprehensive loss.” Gross realized gains and losses on available-for-sale securities are included in “Other (expense) income, net” on the Condensed Consolidated Statements of Operations and were not material during the three and nine months ended September 28, 2024 and September 30, 2023. The Company records credit losses for its available-for-sale debt securities when it intends to sell the securities, it is more-likely-than not that it will be required to sell the securities before a recovery, or when it does not expect to recover the entire amortized cost basis of the securities. The cost of securities sold is based on the specific identification method.

The Company has determined that the gross unrealized losses on its marketable securities at September 28, 2024 and December 30, 2023 are temporary in nature. The Company regularly reviews its investment portfolio to identify and evaluate marketable securities that have indications of possible impairment from credit losses or other factors. Factors considered in determining whether an unrealized loss is considered to be a credit loss include the length of time and extent to which fair value has been less than the cost basis, credit quality and the Company’s ability and intent to hold the securities for a period of time sufficient to allow for any anticipated recovery in market value.

9


 

 

The following table summarizes the estimated fair value and gross unrealized holding losses of marketable securities, aggregated by investment instrument and period of time in an unrealized loss position, at September 28, 2024 and December 30, 2023:

 

 

 

In Unrealized Loss Position For
Less Than 12 Months

 

 

In Unrealized Loss Position For
Greater Than 12 Months

 

 

 

Fair Value

 

 

Gross Unrealized Losses

 

 

Fair Value