Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
MOBILEYE GLOBAL INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
March 30,
December 30,
U.S. dollars in millions
2024
2023
Assets
Current assets
Cash and cash equivalents
$
1,223
$
1,212
Trade accounts receivable, net
120
357
Inventories
456
391
Other current assets
132
106
Total current assets
1,931
2,066
Non-current assets
Property and equipment, net
454
447
Intangible assets, net
1,942
2,053
Goodwill
10,895
10,895
Other long-term assets
120
116
Total non-current assets
13,411
13,511
TOTAL ASSETS
$
15,342
$
15,577
Liabilities and Equity
Current liabilities
Accounts payable and accrued expenses
$
166
$
229
Employee related accrued expenses
91
87
Related party payable
39
39
Other current liabilities
33
48
Total current liabilities
329
403
Non-current liabilities
Long-term employee benefits
57
56
Deferred tax liabilities
142
148
Other long-term liabilities
51
46
Total non-current liabilities
250
250
TOTAL LIABILITIES
$
579
$
653
Equity
Class A common stock: $ 0.01 par value; 4,000,000,000 shares authorized; shares issued and outstanding : 94,731,407 as of March 30, 2024 and 94,652,348 as of December 30, 2023
1
1
Class B common stock: $ 0.01 par value; 1,500,000,000 shares authorized; shares issued and outstanding: 711,500,000 as of March 30, 2024 and December 30, 2023
7
7
Additional paid-in capital
14,943
14,886
Retained earnings (accumulated deficit)
( 188 )
30
TOTAL EQUITY
14,763
14,924
TOTAL LIABILITIES AND EQUITY
$
15,342
$
15,577
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
4
Table of Contents
MOBILEYE GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
Three months ended
March 30,
April 1,
U.S. dollars in millions, except per share amounts
2024
2023
Revenue
$
239
$
458
Cost of revenue
185
251
Gross profit
54
207
Research and development, net
243
235
Sales and marketing
34
33
General and administrative
15
20
Total operating expenses
292
288
Operating income (loss)
( 238 )
( 81 )
Other financial income (expense), net
17
8
Income (loss) before income taxes
( 221 )
( 73 )
Benefit (provision) for income taxes
3
( 6 )
Net income (loss)
$
( 218 )
$
( 79 )
Earnings (loss) per share attributed to Class A and Class B stockholders:
Basic and diluted
$
( 0.27 )
$
( 0.10 )
Weighted-average number of shares used in computation of earnings (loss) per share attributed to Class A and Class B stockholders (in millions):
Basic and diluted
806
802
Net income (loss)
( 218 )
( 79 )
Other comprehensive income (loss), net of tax
—
9
TOTAL COMPREHENSIVE INCOME (LOSS)
$
( 218 )
$
( 70 )
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
5
Table of Contents
MOBILEYE GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED)
Common Stock
Additional
Accumulated Other
Retained
Total
Number of
paid-in
Comprehensive
Earnings
Shareholders’
U.S. dollars in millions, except per share amounts
shares
Amount
capital
Income (Loss)
(Accumulated Deficit)
Equity
Three Months Ended
Balance as of December 31, 2022
802
$
9
$
14,737
$
( 9 )
$
57
$
14,794
Net income (loss)
—
—
—
—
( 79 )
( 79 )
Other comprehensive income (loss), net
—
—
—
9
—
9
Tax sharing agreement with Parent
—
—
( 5 )
—
—
( 5 )
Share-based compensation expense
—
—
72
—
—
72
Recharge to Parent for Share-based compensation
—
—
( 4 )
—
—
( 4 )
Balance as of April 1, 2023
802
$
9
$
14,800
$
—
$
( 22 )
$
14,787
Balance as of December 30, 2023
806
8
14,886
—
30
14,924
Net income (loss)
—
—
—
—
( 218 )
( 218 )
Share-based compensation expense
—
—
62
—
—
62
Recharge to Parent for Share-based compensation
—
—
( 5 )
—
—
( 5 )
Balance as of March 30, 2024
806
$
8
$
14,943
$
—
$
( 188 )
$
14,763
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
6
Table of Contents
MOBILEYE GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Three months ended
March 30,
April 1,
U.S. dollars in millions
2024
2023
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)
$
( 218 )
$
( 79 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation of property and equipment
14
7
Share-based compensation
62
72
Amortization of intangible assets
111
133
Exchange rate differences on cash and cash equivalents
2
4
Deferred income taxes
( 6 )
( 3 )
Interest with related party, net
—
16
Changes in operating assets and liabilities:
Decrease (increase) in trade accounts receivable
216
30
Decrease (increase) in other current assets
( 25 )
14
Decrease (increase) in inventories
( 65 )
( 60 )
Increase (decrease) in accounts payable, accrued expenses and related party payable
( 62 )
29
Increase (decrease) in employee-related accrued expenses and long term benefits
5
4
Increase (decrease) in other current liabilities
6
2
Decrease (increase) in other long term assets
( 2 )
2
Increase (decrease) in long-term liabilities
2
—
Net cash provided by operating activities
40
171
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment
( 22 )
( 26 )
Net cash used in investing activities
( 22 )
( 26 )
CASH FLOWS FROM FINANCING ACTIVITIES
Share-based compensation recharge
( 4 )
( 3 )
Net cash used in financing activities
( 4 )
( 3 )
Effect of foreign exchange rate changes on cash and cash equivalents
( 2 )
( 4 )
Increase in cash, cash equivalents and restricted cash
12
138
Balance of cash, cash equivalents and restricted cash, at beginning of year
1,226
1,035
Balance of cash, cash equivalents and restricted cash, at end of period
$
1,238
$
1,173
Supplementary non-cash investing and financing activities:
Non cash purchase of property and equipment
$
12
$
12
Non-cash share based compensation recharge
1
1
Tax sharing agreement with Parent
—
5
Supplemental cash flow information:
Cash received (paid) for income taxes, net of refunds
$
( 13 )
$
( 15 )
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
7
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 - GENERAL
Background
Mobileye Global Inc. (“Mobileye”, “the Company” or “we”) is a leader in the development and deployment of advanced driver assistance systems (“ADAS”) and autonomous driving technologies and solutions, aimed to provide the capabilities required for the future of autonomous driving, leveraging a comprehensive suite of purpose-built software and hardware technologies.
Intel Corporation (“Intel” or the “Parent”) directly or indirectly hold all of the Class B common stock of Mobileye, which as of March 30, 2024, represents approximately 88.3 % of our outstanding common stock and 98.7 % of the voting power of our common stock.
Operations in Israel
On October 7, 2023, Hamas launched a series of attacks on civilian and military targets in Southern and Central Israel, to which the Israel Defense Forces have responded. In addition, Hezbollah has attacked military and civilian targets in Northern Israel, to which Israel has responded. Further, on April 13, 2024, Iran launched a series of drone and missile strikes against Israel, to which Israel has responded. How long and how severe the current conflict in Gaza, Northern Israel or the broader region becomes is unknown at this time and any continued clash among Israel, Hamas, Hezbollah, Iran or other countries or militant groups in the region may escalate in the future into a greater regional conflict. To date our operations and financial results have not been materially affected, although as of May 1, 2024 approximately 4 % of our employees have been called to reserve duty in the Israel Defense Forces. We expect that the current conflict in the Gaza Strip and the security escalation in Israel will not have a material impact on our business results in the short term. However, since this is an event beyond our control, its continuation or cessation may affect our expectations. We continue to monitor political and military developments closely and examine the consequences for our business, results of operations and financial condition.
Other events during the reporting period
On March 18, 2024, the Company announced the winding down of the Aftermarket Solutions Unit that provides retrofitted advanced driver assistance technology. This decision was made following a thorough review of this unit’s business prospects and investment needs showing that since automakers and other vehicle manufacturers have steadily increased the rate at which integrated ADAS solutions are installed on new vehicles, the demand and future addressable market for retrofitted ADAS solutions has declined. As a result, this division has seen its revenues decline meaningfully, and in recent years has not positively contributed to Mobileye’s profitability. The plan for winding down of the Aftermarket Solutions Unit includes a reduction in workforce of over 100 employees worldwide. The affected employees will be entitled to additional termination costs in the amount of approximately $ 4 million, which was recognized as an expense in the three months ended March 30, 2024.
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These condensed consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial reporting.
Certain information and footnote disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated financial statements have been prepared on the same basis as the Company’s annual audited consolidated financial statements and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, which are necessary for the fair statement of the Company’s financial information.
8
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
We have a 52- or 53-week fiscal year that ends on the last Saturday in December. Fiscal year 2023 was a 52-week fiscal year; fiscal year 2024 is also a 52-week fiscal year.
The results of operations for the three months ended March 30, 2024 shown in this report are not necessarily indicative of the results to be expected for the full year ending 2024. The condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the fiscal year ended December 30, 2023.
There have been no material changes in our significant accounting policies as described in our consolidated financial statements for the fiscal year ended December 30, 2023. For further detail, see Note 2 in the audited consolidated financial statements for the fiscal year ended December 30, 2023.
Use of estimates
The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts and events reported and disclosed in the condensed consolidated financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions and factors, including the current economic environment, that we believe to be reasonable under the circumstances. Actual results could differ from those estimates.
On an on-going basis, management evaluates its estimates, judgments, and assumptions. The most significant estimates and assumptions relate to useful lives of intangible assets, impairment assessment of intangible assets and goodwill and income taxes.
Cash, cash equivalents and restricted cash
The following is a reconciliation of the cash, cash equivalents and restricted cash as of each period end:
As of
U.S. dollars in millions
March 30, 2024
December 30, 2023
Cash
$
57
$
58
Short term deposits
226
222
Money market funds
940
932
Restricted cash (within other current and other long-term assets)
15
14
Cash, cash equivalents and restricted cash
$
1,238
$
1,226
Fair value measurement
The carrying value of short term deposits classified as cash equivalents approximates their fair value due to the short maturity of these items.
The Company’s investment in money market funds is measured at fair value within Level 1 of the fair value hierarchy because they consist of financial assets for which quoted prices are available in an active market. Interest income related to money market funds for the three months ended March 30, 2024 and April 1, 2023, amounted to $ 12 million and $ 8 million respectively.
The carrying amounts of trade accounts receivable and accounts payable approximate fair value because of their generally short maturities.
Research and development, net
Research and development expenses are expensed as incurred, and consist primarily of personnel, facilities, equipment, and supplies for research and development activities.
9
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The Company occasionally enters into best-efforts nonrefundable, non-recurring engineering (“NRE”) arrangements pursuant to which the Company is reimbursed for a portion of the research and development expenses attributable to specific development programs. The Company does not receive any additional compensation or royalties upon completion of such projects and the potential customer does not commit to purchase the resulting product in the future. The participation reimbursement received by the Company does not depend on whether there are future benefits from the project. All intellectual property generated from these arrangements is exclusively owned by the Company.
Participation in expenses for research and development projects are recognized on the basis of the costs incurred and are netted against research and development expenses in the condensed consolidated statements of operations and comprehensive income (loss). Research and development reimbursements of $ 36 million and $ 17 million were offset against research and development costs in the three months ended March 30, 2024 and April 1, 2023, respectively.
Derivatives and hedging
Beginning in 2021, as part of Intel’s corporate hedging program, Intel hedges forecasted cash flows denominated in Israeli Shekels (“ILS”) related to the Company. ILS is the largest operating expense currency of the Company. Intel combines all of its ILS exposures, and as part of Intel’s hedging program enters into hedging contracts to hedge Intel’s combined ILS exposure. Derivative gains and losses attributed to these condensed consolidated financial statements are recorded under accumulated other comprehensive income (loss) and reclassified into earnings in the same period or periods during which the hedged transaction affects the statement of operations.
During the fourth quarter of 2022, the Company de-designated its remaining cash flow hedges for forecasted operating expenses denominated in ILS and no longer participates in the hedging services agreement with Intel. As the hedged transactions and cash flows related to the outstanding instruments were expected to occur as originally forecasted, the associated gains and losses deferred in accumulated other comprehensive income (loss) on the Company’s consolidated balance sheet were reclassified into earnings in the same period or periods during which the originally hedged transactions affect earnings. Any subsequent changes in the fair value of the outstanding derivative instruments after the de-designation and termination of hedge accounting were immediately reflected in operating expenses.
The change in accumulated other comprehensive income (loss) relating to gains (losses) on derivatives used for hedging was as follows:
Three Months Ended
U.S. dollars in millions
March 30, 2024
April 1, 2023
Amounts reclassified out of accumulated other comprehensive income (loss)
$
—
$
10
Tax effects
—
( 1 )
Other comprehensive income (loss), net
$
—
$
9
Income Tax
The provision for income tax consists of income taxes in the various jurisdictions where the Company is subject to taxation, primarily the United States and Israel. For interim periods, the Company recognizes an income tax benefit (provision) based on the estimated annual effective tax rate, calculated on a worldwide consolidated basis, expected for the entire year. The Company applies this rate to the year-to-date pre-tax income. The overall effective tax rate is influenced by valuation allowances on tax assets for which no benefit can be recognized due to the Company’s recent history of pretax losses sustained. Tax jurisdictions with forecasted pretax losses for the year for which no benefit can be recognized are excluded from the calculation of the worldwide estimated annual effective tax rate, and any associated tax provision or benefit for those jurisdictions is recorded separately.
10
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
During the periods presented in the consolidated financial statements, certain components of the Company’s business operations were included in the consolidated U.S. domestic income tax return filed by the Company’s Parent. The Company also files various foreign income tax returns on a separate basis, distinct from its Parent. The income tax provision included in the Company’s condensed consolidated financial statements has been calculated using the separate return method, as if the Company had filed its own tax returns.
The Company has entered into a Tax Sharing Agreement with its Parent that establishes the amount of cash payable for the Company’s share of the tax liability owed on consolidated tax return filings with its Parent. Any differences between taxes payable to the Company’s Parent under the Tax Sharing Agreement and the current tax provision computed on a separate return basis, is reflected as adjustments to additional paid-in capital in the condensed consolidated statement of changes in equity and financing activities within the condensed consolidated statement of cash flows (see also Note 7).
The Company reflects tax loss and tax credit carry-forward attributes under the separate return method approach. Such tax attributes may not be benefited in the same period as the Company’s Parent on a consolidated tax return. As a result, there are inherent differences between the Company’s separate tax return method approach and certain actual tax returns filed on a consolidated basis with Intel.
Concentration of credit risk
Financial instruments that potentially subject the Company to a concentration of credit risk consist primarily of cash and cash equivalents, which include short-term deposits and money market funds, and also trade accounts receivable.
The majority of the Company’s cash and cash equivalents are invested in banks domiciled in the U.S. and Europe, as well as in Israel. Generally, these cash equivalents may be redeemed upon demand. Short term bank deposits are held in the aforementioned banks. The money market funds consist of institutional investors money market funds and are readily redeemable to cash. Accordingly, management believes that these bank deposits and money market funds, have minimal credit risk.
The Company’s accounts receivables are derived primarily from sales to Tier 1 suppliers to the automotive manufacturing industry located mainly in the U.S., Europe, and China. Concentration of credit risk with respect to accounts receivables is mitigated by credit limits, ongoing credit evaluation, and account monitoring procedures. Credit is granted based on an evaluation of a customer’s financial condition and, generally, collateral is not required. Trade accounts receivable are typically due from customers within 30 to 60 days .
The Company performs ongoing credit evaluations of its customers and has not experienced any material losses in the periods presented. The Company recognizes an allowance for credit losses for any potential uncollectible amounts. The allowance is based on various factors, including historical experience, the age of the accounts receivable balances, credit quality of the customers, and other reasonable and supportable information. This allowance consists of an amount based on overall estimated exposure for the receivable portfolio and amounts identified for specific customers. Expected credit losses are recorded as general and administrative expenses in the Company’s condensed consolidated statement of operations and comprehensive income. As of March 30, 2024 and December 30, 2023, the credit loss allowance of trade accounts receivable was not material. For the three months ended March 30, 2024 and April 1, 2023 , the charge-offs and recoveries in relation to the credit losses were not material.
11
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Customer concentration risk
The Company’s business, results of operations, and financial condition for the foreseeable future will likely continue to depend on sales to a relatively small number of customers. In the future, these customers may decide not to purchase the Company’s products, may purchase fewer products than in previous years, or may alter their purchasing patterns. Further, the amount of revenue attributable to any single customer or customer concentration generally may fluctuate in any given period. In addition, a decline in the production levels of one or more of the Company’s major customers, particularly with respect to vehicle models for which the Company is a significant supplier, could reduce revenue. The loss of one or more key customers, a reduction in sales to any key customer or the Company’s inability to attract new significant customers could negatively impact revenue and adversely affect the Company’s business, results of operations, and financial condition. See Note 9 related to customers that accounted for more than 10% of the Company’s total revenue and more than 10% of the total accounts receivable balance for each of the periods presented in these condensed consolidated financial statements.
Dependence on a single supplier risk
The Company purchases all its System on Chip (“EyeQ™ SoC”) from a single supplier. Any issues that occur and persist in connection with the manufacture, delivery, quality, or cost of the assembly and testing of inventory could have a material adverse effect on the Company’s business, results of operations and financial condition. See below regarding a shortage in EyeQ™ SoC that the Company experienced during 2021 and 2022 and may experience in the future, including in ECUs for SuperVision™ and other components for our products.
Supply chain risk
During the fiscal years 2022 and 2021, due to global supply chain constraints and shortage of semiconductors, the Company’s sole supplier was not able to meet demand of the Company for EyeQ™ SoCs, causing a significant reduction in the Company’s inventory levels. Starting in late 2022 and early 2023, such supply chain constraints and shortage abated and during 2023, we successfully increased levels of EyeQ™ SoC inventory on hand, mitigating the potential for future supply constraints to cause a shortfall. However, in the event of a reoccurrence of supply chain constraints, and subject to the duration and severity thereof, we may be required to operate with minimal or no inventory of EyeQ™ SoCs or SuperVision™ ECUs on hand. The reoccurrence of shortages and supply chain constraints in EyeQ™ SoCs and ECUs for SuperVision™ and in components of our other products, may impair the Company’s ability to meet its customers’ requirements in a timely manner and may adversely affect the Company’s business, results of operations and financial condition. Moreover, to the extent that the global semiconductor shortage results in reduced production or production delays by automakers, those delays could result in reduced or delayed demand for the Company products. Sustaining the Company’s production trajectory require the readiness and solvency of its suppliers and vendors, a stable and motivated production workforce and ongoing government cooperation, including for travel and visa allowances, which governments may restrict. Although we cannot fully predict the length and the severity of the impact these pressures would have on a long-term basis, we do not anticipate that short-term supply chain constraints would materially adversely affect our results of operations, capital resources, sales, profits, and liquidity.
New Accounting pronouncements
Accounting Pronouncements effective in future periods
In December 2023, the FASB issued ASU 2023-09 Improvements to Income Tax Disclosures. The ASU improves the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. For public business entities, the ASU is effective for annual periods beginning after December 15, 2024. The Company is evaluating the potential impact of this guidance on its consolidated financial statements.
12
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
In November 2023, the FASB issued ASU No. 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The ASU improves reportable segments disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is evaluating the potential impact of this guidance on its consolidated financial statements.
NOTE 3 - OTHER FINANCIAL STATEMENT DETAILS
1. Inventories
As of
U.S. dollars in millions
March 30, 2024
December 30, 2023
Raw materials
$
44
$
46
Work in process
1
1
Finished goods
411
344
Total inventories
$
456
$
391
Inventory write-downs and write-offs were not material for the periods presented in these condensed consolidated financial statements.
2. Property and equipment
As of
U.S. dollars in millions
March 30, 2024
December 30, 2023
Computers, electronic equipment and software
$
179
$
167
Vehicles
15
14
Office furniture and equipment
11
11
Buildings
316
315
Leasehold improvements
38
37
Total property and equipment, gross
$
559
$
544
Less: accumulated depreciation
( 105 )
( 97 )
Total property and equipment, net
$
454
$
447
Depreciation expenses totaled $ 14 million and $ 7 million for the three months ended March 30, 2024 and April 1, 2023, respectively. During the three months ended March 30, 2024, the Company derecognized the cost and accumulated depreciation of fully depreciated assets in the amount of $ 6 million.
13
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 4 - EQUITY
A. Share-based compensation plans
Mobileye Plan
Following the Mobileye IPO in October 2022, the Company’s employees are incentivized and rewarded through the grant of the Company’s equity awards under the Mobileye Global Inc. 2022 Equity Incentive Plan (“the 2022 Plan”), which are granted for Class A shares and vest upon the satisfaction of a service-based vesting condition, mostly over service periods of three years .
Restricted Stock Units
The RSUs activity for the three months ended March 30, 2024 for RSUs granted to Company’s employees under the 2022 Plan was as follows:
Weighted average grant
Number of RSUs
date fair value
In thousands
U.S. dollars
Outstanding as of December 30, 2023
14,778
$
29.5
Granted
596
25.9
Vested
( 79 )
38.6
Forfeited
( 125 )
31.2
Outstanding as of March 30, 2024
15,170
$
29.3
As of March 30, 2024, the unrecognized compensation cost related to all unvested RSUs granted under the 2022 Plan, was $ 291 million, which is expected to be recognized as expense over a weighted-average period of 1.96 years.
Intel Plan
Prior to the Mobileye IPO, since 2017, employees of the Company had been incentivized and rewarded through the grant of Intel equity awards under Intel’s equity incentive plan which contains only a service condition. The equity awards granted generally vest over the course of three years from the grant date.
Options
Outstanding and exercisable options for Intel’s common stock under Intel’s plan as of March 30, 2024 were as follows:
Outstanding
Exercisable
Weighted average
Number of
remaining
Weighted average
Number of
Weighted average
Exercise price
options
contractual life
exercise price
options
exercise price
U.S. dollars
In thousands
In years
U.S. dollars
In thousands
U.S. dollars
$ 4.0 - 21.6
59
1.8
$
6.1
52
$
4.0
Total
59
1.8
$
6.1
52
$
4.0
14
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The options activity for the three months ended March 30, 2024 for options granted to the Company’s employees for Intel’s common stock was as follows:
Weighted average
Weighted
Aggregated
Number of
remaining
average
intrinsic
options
contractual Life
exercise price
value(1)
In thousands
In years
U.S. dollars
U.S. dollars in millions
Options outstanding as of December 30, 2023
135
1.0
$
31.7
$
3
Exercised
( 5 )
—
24.3
—
Expired
( 71 )
—
53.6
—
Options outstanding as of March 30, 2024
59
1.8
$
6.1
$
2
Options exercisable as of March 30, 2024
52
1.8
$
4.0
$
2
(1) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the closing stock price of Intel’s ordinary shares. On March 30, 2024 and December 30, 2023, the share price was $ 44.17 and $ 50.25 . This represents the potential pre-tax amount receivable by the option holders had all option holders exercised their options as of such date.
(2) The remaining options expected to vest as of March 30, 2024 are 7 thousand options with an average weighted exercise price of $ 21.6 .
RSUs
The RSUs activity for the three months ended March 30, 2024 for RSUs granted to the Company’s employees for Intel’s common stock was as follows:
Weighted average
Number of RSUs
grant date fair value
In thousands
U.S. dollars
Outstanding as of December 30, 2023
2,711
$
44.4
Vested
( 101 )
46.9
Forfeited
( 35 )
45.2
Outstanding as of March 30, 2024
2,575
$
44.3
Unrecognized expenses
As of March 30, 2024, the unrecognized compensation cost related to stock options and RSUs granted under the Intel 2006 Plan was $ 59 million, which will be recognized over a weighted average period of 0.8 years.
Share-based compensation expense summary (for both Mobileye and Intel Plans)
Share-based compensation expenses included in the condensed consolidated statements of operations and comprehensive income (loss) was as follows:
Three months ended
U.S. dollars in millions
March 30, 2024
April 1, 2023
Cost of revenue
$
—
$
1
Research and development, net
53
60
Sales and marketing
2
2
General and administrative
7
9
Total share-based compensation
$
62
$
72
15
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 5 - EARNINGS (LOSS) PER SHARE
The following table summarizes the calculation of basic earnings (loss) per share for the periods presented:
Three months ended
March 30,
April 1,
In millions, except per share amounts
2024
2023
Numerator:
Net income (loss)
$
( 218 )
$
( 79 )
Denominator:
Weighted average common shares - basic and diluted
806
802
Earnings (loss) per share:
Basic and diluted
$
( 0.27 )
$
( 0.10 )
For the three months ended March 30, 2024 and April 1, 2023, the computation of diluted earnings (loss) per share attributable to common stockholders does not include potential common shares, related to restricted stock units granted under the 2022 plan to the Company’s employees, as the effect of their inclusion would have been anti-dilutive due to a net loss in the three months ended March 30, 2024 and April 1, 2023.
NOTE 6 - INCOME TAXES
The Company’s quarterly benefit (provision) for income taxes and the estimates of its annual effective tax rate, are subject to fluctuation due to several factors, principally including variability in overall pre-tax income and the mix of tax paying components to which such income relates.
The income tax benefit (provision) included in these condensed consolidated financial statements has been calculated using the separate return method, as if the Company had filed its own tax returns. Net operating losses generated by the Company that have been utilized as part of the Parent’s consolidated income tax return filings but have not been utilized by the Company under the separate return method approach, have been reflected in these condensed consolidated financial statements because the Company will recognize a benefit for the separate return method net operating losses when determined to be realizable, whether as a deduction against current taxable income in future periods or upon recognition of associated deferred tax assets based on valuation allowance assessments. As the Company has jurisdictions that have sustained recent losses based on the separate return method, a valuation allowance is required for deferred tax assets for which no benefit can be currently realized.
Benefit for income tax in the three months ended March 30, 2024, was $ 3 million compared to a provision for income tax of $( 6 ) million in the three months ended April 1, 2023, mainly due to a higher loss before income taxes in the three months ended March 30, 2024 compared to prior year period.
16
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 7 - RELATED PARTIES TRANSACTIONS
The Company has entered into a series of related party arrangements with Intel. For further description of the arrangements refer to Note 9 of the notes to the consolidated financial statements for the year ended December 30, 2023.
Stock Compensation Recharge Agreement
The Company entered into a stock compensation recharge agreement with Intel, which requires the Company to reimburse Intel for certain amounts, net of any related withholding tax, relating to the value of share-based compensation provided to the Company’s employees for RSUs or stock options exercisable in Intel stock. The reimbursement amounts recorded as an adjustment to additional paid-in capital in the condensed consolidated statement of changes in equity were $ 5 million and $ 4 million for the three months ended March 30, 2024 and April 1, 2023, respectively.
Lease agreements
Under lease agreements with Intel, the Company leases office space in Intel’s buildings. The costs are included in the condensed consolidated statements of operations and comprehensive income (loss) primarily on a specific and direct attribution basis. The leasing costs for the three months ended March 30, 2024 and April 1, 2023, were $ 0.6 million and $ 1.3 million, respectively.
Other services to a related party
The Company reimbursed its Chief Executive Officer for reasonable travel related expenses incurred while conducting business on behalf of the Company. Travel related reimbursements totaled $ 0.6 million and $ 0.7 million for three months ended March 30, 2024 and April 1, 2023, respectively.
Administrative Services Agreement
Under the Administrative Services Agreement, Intel provides the Company with administrative and other services. The Company pays fees to Intel for the services rendered based on pricing per service agreed between the Company and Intel.
The costs incurred under this agreement for the three months ended March 30, 2024 and April 1, 2023 were $ 1.5 million and $ 0.4 million, respectively.
Technology and Services Agreement
The Technology and Services Agreement provides a framework for the collaboration on technology projects and services between the Company and Intel (“Technology Projects”), and sets out the licenses granted by each party to its respective technology for the conduct of the Technology Projects, provisions relating to the ownership of certain existing technology, the allocation of rights in any new technology created in the course of the Technology Projects, and certain provisions applicable to the development of a certain radar product of the Company. The Technology and Services Agreement will not apply to projects for the development and manufacture of a Lidar sensor system for automobiles, for which the LiDAR Product Collaboration Agreement will apply. Pursuant to the Technology and Services Agreement, the Company and Intel will agree to statements of work with additional terms for Technology Projects.
The amount incurred under this agreement for the three months ended March 30, 2024 and April 1, 2023 was $ 1 million.
17
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
LiDAR Product Collaboration Agreement
The LiDAR Product Collaboration Agreement provides the terms that will apply to the Company’s collaboration with Intel for the development and manufacture of a Lidar sensor system for ADAS and AV in automobiles (“LiDAR Projects”). On some of the LiDAR programs joint funding will apply between Intel and Mobileye until the end of 2027 whereby Mobileye will bear its own Lidar sensor system development costs up to the first $ 40 million per year and Intel will bear up to $ 20 million per year of Mobileye’s Lidar sensor system development costs that are greater than $ 40 million per year.
The LiDAR Product Collaboration Agreement further provides that Intel will manufacture certain components for the Company to market and sell as part of a FMCW (frequency-modulated continuous wave) lidar sensor system solely for external environment sensing for ADAS and AV in automobiles. The price for the components Intel will manufacture for the Company will be based on a cost-plus model. In addition, the agreement also includes a profit-sharing model under which Mobileye will pay Intel a share of the gross profit for each LiDAR sensor system or components thereof, based on Intel technology, sold by Mobileye.
In 2023, Mobileye opted to pursue a different lidar technology, and as a result, Mobileye and Intel are no longer actively working on developing the LiDAR Project under the LiDAR Product Collaboration Agreement. Mobileye and Intel have begun negotiation of an amendment to the LiDAR Product Collaboration Agreement which contemplates the parties’ cessation of lidar development work and Mobileye’s potential, continued use of certain licenses granted by Intel under the LiDAR Product Collaboration Agreement. In connection with the foregoing, Mobileye would no longer be obligated to share its profits associated with the LiDAR Project with Intel, and Intel would no longer be obligated to provide development services for the LiDAR Project and fund Mobileye’s lidar investments beyond the $ 40 million per year threshold set forth in the LiDAR Product Collaboration Agreement. Final commercial terms for this amendment remain subject to further negotiation by Mobileye and Intel.
There were no amounts received or receivable from Intel under this agreement for the three months ended March 30, 2024 and April 1, 2023.
Tax Sharing Agreement
The Tax Sharing Agreement establishes the respective rights, responsibilities and obligations of the Company and Intel after the completion of the Mobileye IPO with respect to tax matters, including the amount of cash the Company will pay to Intel for its share of the tax liability owed on the consolidated filings in which the Company or any of the Company’s subsidiaries are included, audit or other tax proceedings. As of March 30, 2024 and December 30, 2023, the related party payable to Intel, pursuant to the Tax Sharing Agreement, was $ 37 million.
18
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 8 - IDENTIFIED INTANGIBLE ASSETS
As of
U.S. dollars in millions
March 30, 2024
December 30, 2023
Accumulated
Accumulated
Gross Assets
Amortization
Net
Gross Assets
Amortization
Net
Developed technology
$
3,705
$
2,102
$
1,603
$
3,705
$
2,008
$
1,697
Customer relationships & brands
786
447
339
786
430
356
Total
$
4,491
$
2,549
$
1,942
$
4,491
$
2,438
$
2,053
The following table presents the amortization expenses recorded for these identified intangible assets and their weighted average useful lives:
Three months ended
Weighted
March 30,
April 1,
Average
U.S. dollars in millions
2024
2023
Useful Life
Developed technology
$
94
$
116
10
Customer relationships & brands
17
17
12
Total amortization expenses
$
111
$
133
The Company expects future amortization expenses for the next five years and thereafter to be as follows:
Remainder
U.S. dollars in millions
of 2024
2025
2026
2027
2028
Thereafter
Total
Future amortization expenses
$
333
$
443
$
332
$
179
$
176
$
479
$
1,942
NOTE 9 - SEGMENT INFORMATION
An operating segment is defined as a component of an enterprise for which discrete financial information is available and is reviewed regularly by the Chief Operating Decision Maker (“CODM”), or decision-making group, to evaluate performance and make operating decisions. The Company has identified its CODM as the Chief Executive Officer (“CEO”).
The Company’s organizational structure and management reporting supports two operating segments: Mobileye and Moovit. The CODM evaluates performance, makes operating decisions and allocates resources based on the financial data of these operating segments. Operating segments do not record inter-segment revenue. Mobileye is the Company’s only reportable operating segment and Moovit is presented within “Other” as per ASC 280, Segment Reporting.
Segment performance is the operating income reported excluding the amortization of acquisition-related intangible assets. The CODM uses segment performance to allocate resources (including employees and financial resources) to segments in the annual budget and forecasting process and also uses that measure to assess the segment performance. The measure of assets has not been disclosed for each segment as it is not regularly reviewed by the CODM.
The accounting policies of the individual segments are the same as those described in the summary of significant accounting policies in Note 2 to the audited consolidated financial statements for the fiscal year ended December 30, 2023.
19
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The following are segment results for each period as follows:
Three months ended March 30, 2024
Amounts not
allocated to
U.S. dollars in millions
Mobileye
Other
segments
Consolidated
Revenues
$
231
$
8
$
—
$
239
Cost of revenues
90
1
94
185
Research and development, net
234
9
—
243
Sales and marketing
15
2
17
34
General and administrative
12
3
—
15
Segment performance
$
( 120 )
$
( 7 )
$
( 111 )
$
( 238 )
Other financial income (expense), net
17
Income (loss) before taxes on income
( 221 )
Share-based compensation
58
4
—
62
Depreciation of property and equipment
14
—
—
14
Three months ended April 1, 2023
Amounts not
allocated to
U.S. dollars in millions
Mobileye
Other
segments
Consolidated
Revenues
$
450
$
8
$
—
$
458
Cost of revenues
134
1
116
251
Research and development, net
224
11
—
235
Sales and marketing
13
3
17
33
General and administrative
17
3
—
20
Segment performance
$
62
$
( 10 )
$
( 133 )
$
( 81 )
Other financial income (expense), net
8
Income (loss) before taxes on income
( 73 )
Share-based compensation
66
6
—
72
Depreciation of property and equipment
7
—
—
7
Total revenues based on the country that the product was shipped to were as follows:
Three months ended
Mrach 30,
April 1,
U.S. dollars in millions
2024
2023
China
86
159
South Korea
47
40
Germany
39
83
USA
18
80
United Kingdom
13
31
Hungary
12
9
Czech Republic
5
16
Slovakia
5
—
Poland
4
22
Rest of World
10
18
Total
$
239
$
458
We generate the majority of our revenue from the sale of our EyeQ TM SoCs to OEMs through sales to Tier 1 automotive suppliers. EyeQ TM SoC sales represented approximately 72 % and 88 % of our revenue for each of the three months ended March 30, 2024 and April 1, 2023, respectively.
20
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Major Customers
Revenue from major customers that amount to 10% or more of total revenue:
Three months ended
March 30,
April 1,
2024
2023
Percent of total revenues:
Customer A
*
24
%
Customer B
20
%
30
%
Customer C
*
12
%
Customer D
14
%
*
Customer E
19
%
*
Customer F
19
%
*
*Less than 10%
Accounts receivable balances of major customers that amount to 10% or more of total accounts receivable balance:
As of
March 30,
December 30,
2024
2023
Percent of total accounts receivables balance:
Customer A
11
%
44
%
Customer B
13
%
10
%
Customer C
11
%
22
%
Customer D
13
%
*
Customer F
25
%
*
*Less than 10%
NOTE 10 - CONTINGENCIES
U.S. Class Action
On January 16, 2024, a putative class action captioned McAuliffe v. Mobileye Global Inc., et al., 1:24-CV-00310 (S.D.N.Y.), was filed in the United States District Court for the Southern District of New York against Mobileye and certain of its current and former officers, asserting violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 in connection with defendants’ alleged misstatements and omissions concerning the build-up of excess inventory by certain Tier 1 Mobileye customers. The complaint seeks unspecified damages and other relief on behalf of all persons and entities who purchased or otherwise acquired Mobileye securities between January 26, 2023 and January 3, 2024. We intend to defend the matter vigorously. No provision was recorded in the financial statements as of March 30, 2024.
21
Table of Contents
MOBILEYE GLOBAL INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
U.S. Derivative Action
On April 12, 2024, a derivative lawsuit was filed against the members of the Mobileye Board of Directors and Intel Corporation, in its capacity as Mobileye’s controlling shareholder. Mobileye was also named as a nominal defendant. The complaint principally asserts claims for breach of fiduciary duty and unjust enrichment based on alleged failures to take steps to prevent the Company from making allegedly false and misleading statements concerning the build-up of excess inventory by certain Tier 1 Mobileye customers. The complaint also asserts a claim for violation of Section 14(a) of the Securities Exchange Act of 1934 based on alleged misstatements and omissions in Mobileye’s 2023 proxy statement. The complaint seeks unspecified damages and other relief. We intend to defend the matter vigorously. No provision was recorded in the financial statements as of March 30, 2024.
NOTE 11 - SUBSEQUENT EVENTS
In April 2024, the Company’s compensation committee approved the issuance of restricted stock units to be issued under our 2022 Equity Incentive Plan. The total aggregate fair value of RSUs granted was $ 26.6 million, which consisted of 967 thousand RSUs, which will vest over a service period of three years .
22
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.