Entorian Technologies Inc. (NASDAQ: ENTN), a leader in rugged,
mission-critical mobile and server computing solutions for use in harsh,
demanding environments, today announced financial results for the fourth
quarter and full year ended December 31, 2009. The company also
announced that it intends to voluntarily delist its common stock from
the NASDAQ Global Market (NASDAQ), as well as deregister its common
stock with the Securities and Exchange Commission (SEC).
2009 Highlights:
-
Achieved annual revenue of $45.1 million
-
Improved gross margin to 15.1 percent, compared to a negative gross
margin of 6.2 percent for 2008
-
Reduced SG&A expenses to $10.6 million from $15.6 million in 2008
-
Achieved GAAP net income of $0.5 million, or $0.13 per diluted share,
compared to a net loss of $42.6 million, or ($10.92) per share in 2008
-
Retired convertible notes outstanding at a 20 percent discount to face
value, resulting in a debt-free balance sheet
Management Commentary
"During 2009, we successfully implemented a number of strategic
initiatives that significantly improved our financial performance and
balance sheet,” commented Stephan Godevais, Entorian’s president and
CEO. "We began the year by exiting the legacy memory manufacturing
business, which contributed to a significant reduction in expenses and a
positive increase in gross margin. We transitioned our rugged solutions
manufacturing to a lower-cost facility during the year and implemented
other cost-saving measures. Collectively, these efforts contributed to a
significant reduction in our operating loss compared to 2008. We also
ended the year with no debt, as we retired the remaining balance of our
convertible notes at a 20 percent discount, saving the company
approximately $2.6 million of future principal and interest,” stated Mr.
Godevais.
"Also during the year, we continued to expand our rugged computing
solutions. We launched new rugged systems, along with associated
peripherals, allowing our primary customer to gain market share in the
rugged market worldwide. As a result of our innovative technologies and
business model, these products offer key differentiators and are gaining
additional traction in the marketplace. We anticipate incremental sales
growth in the first quarter as more customers continue to adopt our
rugged solutions,” concluded Mr. Godevais.
Delisting and Deregistration
Entorian today announced that it has submitted a formal notice to NASDAQ
of its decision to voluntary delist its common stock from the NASDAQ
Global Market and its intent to file a Form 25 with the SEC and NASDAQ
to delist its common stock on or about March 22, 2010, with the
delisting taking effect no earlier than ten days thereafter. As a
result, Entorian expects that the last day of trading of its common
stock on the NASDAQ Global Market will be on or about April 1, 2010.
After the Form 25 is effective, Entorian also intends to terminate the
registration of its common stock and suspend its reporting obligations
under the Securities Exchange Act of 1934 by filing a Form 15 with the
SEC on or about April 2, 2010. The company is eligible to voluntarily
deregister because it has fewer than 300 stockholders of record. The
company anticipates that its common stock will be quoted on the Pink
Sheets®, an electronic quotation service for over-the-counter
securities, and the company intends to continue to provide information
to its stockholders and to take such actions within its control to
enable its common stock to be quoted in the Pink Sheets so that its
stockholders will have a place to trade their shares. There is no
guarantee, however, that a broker will continue to make a market in the
company’s common stock and that trading of the company’s common stock
will continue on the Pink Sheets or otherwise.
Entorian expects that the deregistration of its common stock will become
effective 90 days after the date of filing the Form 15 with the SEC.
However, Entorian’s reporting obligations to file certain reports with
the SEC, including Forms 10-Q and 8-K, will be immediately suspended
upon filing the Form 15. Other filing requirements will terminate upon
effectiveness of deregistration. The company expects to file its 2009
Annual Report on Form 10-K and Proxy Statement on or before March 31,
2010.
The Special Committee of Entorian’s Board of Directors recommended that
the Board take this action after careful consideration because it
believes that the burdens associated with operating as a registered
public company outweigh any advantage to the company and its
stockholders at this time. The directors believe that this action is in
the overall best interests of the company and its stockholders.
The directors considered numerous factors, including the costs of
preparing and filing periodic reports with the SEC; eliminating
significant legal, audit and other costs associated with being a
reporting company, including the substantial costs and demands on
management time relating to the requirements of the Sarbanes-Oxley Act
of 2002, SEC rules and NASDAQ listing standards; the limited nature and
extent of current trading, and the lack of analyst coverage and minimal
liquidity, of the company’s common stock. In addition, on March 1, 2010,
the company received a notice from NASDAQ that the company is in
violation of the minimum market value of publicly held shares required
for continued inclusion on the NASDAQ Global Market. The company is
joining an increasing number of public companies that are choosing to
deregister because of these issues, and the company’s board of directors
believes that its stockholders are better served by deregistration,
which will significantly reduce the burden on the company’s limited
resources.
Full Year 2009 Financial Results
For the full year 2009, total revenue was $45.1 million, including $39.7
million of product revenue associated with the company’s rugged
technology solutions, $3.4 million of product revenue and $2.0 million
of license revenue from the memory solutions business. This compares to
total revenue of $55.9 million in 2008, consisting of $31.8 million
related to the company’s memory solutions business and $24.1 million
from the rugged technology solutions business.
Gross profit was $6.8 million, or 15.1 percent of revenue, compared to a
loss of $3.4 million, or a negative gross margin of 6.2 percent, in the
prior year. Non-GAAP gross profit was $9.3 million, or 20.7 percent of
revenue, compared to $4.6 million, or 8.3 percent of revenue, in 2008.
The 2009 non-GAAP gross profit excludes charges related to the
amortization of acquisition intangibles and stock-based compensation
totaling approximately $2.5 million, compared to $8.1 million in 2008.
Operating loss improved to $14.7 million in 2009, compared to a loss of
$44.2 million in 2008. On a non-GAAP basis, the operating loss improved
to $11.0 million, compared to a non-GAAP operating loss of $19.8 million
in 2008. The non-GAAP operating losses exclude charges related to the
amortization and impairment of acquisition intangibles and stock-based
compensation totaling approximately $3.7 million in 2009 and $24.4
million in 2008.
GAAP net income was $0.5 million, or $0.13 per diluted share, compared
to a net loss of $42.6 million, or ($10.92) per diluted share, in 2008.
Excluding non-cash charges for stock-based compensation of $1.3 million
and amortization and impairment of acquisition intangibles of $2.4
million, the non-GAAP net income for 2009 was $4.2 million, or $1.07 per
share. This compares to a non-GAAP net loss of $18.2 million, or ($4.67)
per share, in 2008. The historical per share loss amounts have been
adjusted to reflect the company’s 1-for-12 reverse stock split on
October 30, 2009. A reconciliation of GAAP results to non-GAAP results
has been provided in the financial statement tables following the text
of this press release.
During the fourth quarter of 2009, the company received approximately
$7.7 million as a claimant in the class action antitrust litigation
entitled In Re Dynamic Random Access Memory (DRAM) Antitrust Litigation.
The company also recorded an income tax benefit of $5.4 million during
the fourth quarter, primarily associated with a federal tax refund
related to the Worker, Homeownership, and Business Assistance Act of
2009. Enacted by Congress in November of 2009, this legislation allowed
the company to carry back its 2008 taxable losses to years not
previously available. Finally, the company recorded a gain of $2.0
million associated with the early retirement of convertible notes
originally due in December 2010.
Fourth Quarter 2009 Financial Results
Total revenue for the fourth quarter was $12.5 million, including $11.9
million of product revenue associated with the company’s rugged
technology solutions and $0.6 million in memory license revenue. This
compares to total revenue of $11.8 million in the third quarter of 2009,
which included $11.2 million of rugged technology product revenue and
$0.6 million in memory license revenue.
In accordance with GAAP, gross profit for the fourth quarter of 2009 was
$1.6 million, or 12.7 percent of revenue, compared to $1.3 million, or
10.6 percent, in the previous quarter. On a non-GAAP basis, gross margin
was 17.7 percent in the fourth quarter of 2009, compared to 16.0 percent
in the previous quarter.
On a GAAP basis, total operating expenses in the fourth quarter of 2009
were $4.3 million, compared to $4.4 million in the previous quarter.
SG&A and R&D each represented approximately 17 percent of net revenue,
including stock-based compensation expense of $0.3 million, compared to
SG&A of 21 percent and R&D of 16 percent in the previous quarter. On a
non-GAAP basis, total operating expenses for the fourth quarter of 2009
were $4.0 million, compared to $4.1 million in the previous quarter.
Fourth quarter GAAP net income was $12.5 million, or $3.18 per diluted
share, compared to a net loss in the previous quarter of $3.3 million,
or ($0.84) per share. The fourth quarter GAAP net income includes the
three adjustments set forth above.
Excluding non-cash charges for stock-based compensation of $0.3 million
and amortization of acquisition intangibles totaling $0.6 million,
non-GAAP net income for the fourth quarter was $13.4 million, or $3.41
per diluted share, compared to the non-GAAP net loss of $2.3 million, or
($0.59) per share, in the previous quarter. As noted above, the
historical per share loss amounts have been adjusted to reflect the
company’s 1-for-12 reverse stock split on October 30, 2009. A
reconciliation of GAAP results to non-GAAP results has been provided in
the financial statement tables following the text of this press release.
Cash, cash equivalents and investments on December 31, 2009 were $8.9
million, compared to $11.2 million on September 30, 2009. On March 9,
2010, the company received tax refunds of $6.3 million, which included
the tax refund referenced above, as well as an amount attributable to
the company’s 2008 taxable losses. Inventory as of December 31, 2009 was
$8.5 million, compared to $7.6 million in the previous quarter. Accounts
receivable was $12.2 million, compared to $16.6 million in the previous
quarter.
Business Outlook
"We begin 2010 with a stronger operational foundation and remain
cautiously optimistic about our business and the economy. We are focused
on expanding our rugged computing solutions business, in particular in
the large enterprise and small business segments, to complement the
strength we have achieved in the public sector. We enter the new year
with significantly lower cash consumption and anticipate additional
reductions in operating expenses in order to preserve cash. In addition,
we continue to seek ways to monetize our assets and intellectual
property to further strengthen our balance sheet. We believe that these
efforts, combined with the further development of our rugged technology
solutions with our large OEM customer and the expansion of our business
in additional target markets, will contribute to further improvements in
our operating performance in the coming year,” concluded Mr. Godevais.
Cautionary Language
This press release contains forward-looking statements. These statements
are generally accompanied by words such as "expect,” "believe,” and
similar expressions. These statements include our expectation regarding
incremental sales growth in the first quarter; our expectation that we
will delist from NASDAQ and deregister from the SEC; our expectation
that our common stock will be quoted on the Pink Sheets; our intent to
continue to provide information to our stockholders and to take such
actions within our control to enable our common stock to be quoted in
the Pink Sheets; the belief of our directors that the burdens associated
with operating as a registered public company outweigh any advantage to
the Company and our stockholders at this time, and that deregistering
and delisting are in the overall best interests of the Company and our
stockholders; our directors’ belief that our stockholders are better
served by deregistration, which will reduce the burden on the Company’s
limited resources; and our belief that our current efforts, combined
with the further development of our rugged technology solutions with our
large OEM customer and the expansion of our business in additional
target markets, will contribute to further improvements in our operating
performance in the coming year. We do not have sufficient backlog to
rely upon when forecasting results, so our future performance is very
difficult to predict. Our forward-looking statements are based on our
current expectations, estimates and assumptions and are subject to many
risks, uncertainties and unknown future events that could cause actual
results to differ materially. Risks and uncertainties that may cause
future results to differ include, but are not limited to, the risk of a
change in our relationship with our OEM customer with which we have an
exclusive sales and marketing agreement regarding certain ruggedized
computer notebook products; a change in the efforts by our OEM customer
to sell our rugged computing products; the timing and volume of sales of
our products by our OEM customer; a shortage of critical parts, which
could negatively impact our ability to fulfill orders; fluctuating
demand for, and life cycles of, our products; inconsistency in forecasts
provided to us by our largest customer, resulting in increased inventory
exposure as we build to our customer’s current forecast; operational
risks from our reliance on suppliers, subcontractors and third-party
manufacturers for the production of ruggedized products; risks related
to product liability and warranty claims in the event our products do
function according to specification or include defective parts; the risk
that we will not realize anticipated benefits and/or cost savings from
the deregistration of our common stock; the risk that deregistration of
our common stock will not beneficially affect our operations, financial
condition or stockholder value; the risk that our deregistration process
will not be completed in the timeframe mentioned above; the risk that
broker-dealers may not make a market in our securities; the risk that
third parties may bring legal actions against us or our officers and
directors for these actions; a failure by us to develop new products
that are successfully qualified and utilized by customers; our ability
to manufacture and ship products within a particular reporting period;
the risk that foreign or domestic manufacturers develop products that
compete successfully with our own on cost or other functionality; our
ability to enforce our intellectual property rights or to defend claims
that we infringe the intellectual property rights of others, and the
significant costs to us of related litigation; the risk that our average
selling prices decline during the period more than we expect because of
competitive pressures, substituted products or overall reduced demand
for our products; risks associated with budget constraints of federal,
state and local governments that could negatively impact sales of our
ruggedized products; risks associated with the failure of our ruggedized
products to meet the military specification MIL-STD-810F; the risks of
seasonality, to which we are subject; and the risks associated with our
dependence on a few key personnel to manage our business effectively.
For a discussion of these and other factors that could impact our
financial results and cause actual results to differ materially from
those in the forward-looking statements, please refer to our recent
filings with the Securities and Exchange Commission, and in particular,
our Form 10-K filed on March 12, 2009. The foregoing information
concerning our business outlook represents our outlook as of the date of
this news release, and we undertake no obligation to update or revise
any forward-looking statements, whether as a result of new developments
or otherwise.
Non-GAAP Financial Measurements
In addition to the GAAP results provided by this document, the company
has provided non-GAAP financial measurements that present net income,
operating loss, operating expense, gross profit, gross margin and
earnings per diluted share on a basis excluding non-cash charges for
stock-based compensation and amortization and impairment of acquisition
intangibles. Details of these excluded items are presented in one of the
tables below, which reconcile the GAAP results to non-GAAP financial
measurements described in this press release. Entorian has chosen to
provide non-GAAP financial measurements to investors because it believes
that excluding certain charges represents a better basis for the
comparison of its current results to the results of its peer companies.
In addition, the company believes that it provides a means to highlight
the results of core ongoing operations to investors. The presentation of
this additional information is not meant to be considered in isolation
or as a substitute for results prepared in accordance with GAAP.
About Entorian Technologies
Entorian Technologies Inc. (NASDAQ: ENTN) is a leader in rugged,
mission-critical mobile and server computing solutions for use in harsh,
demanding environments through its subsidiary, Augmentix Corporation.
Its Augmentix-produced servers and mobile products combine best-in-class
technologies and standardized components from industry leader Dell, with
proven ruggedization methods from Augmentix. These rugged systems are
environmentally robust and technologically advanced. For more
information, go to www.entorian.com
and www.augmentix.com.
Entorian is a trademark of Staktek Group LP and Augmentix is a
trademark of Augmentix Corporation.
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Dec. 31,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Product
|
|
$
|
11,904
|
|
|
$
|
11,237
|
|
|
$
|
19,855
|
|
|
License
|
|
|
578
|
|
|
|
551
|
|
|
|
28
|
|
|
Total revenue
|
|
|
12,482
|
|
|
|
11,788
|
|
|
|
19,883
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
Product (1)
|
|
|
10,270
|
|
|
|
9,908
|
|
|
|
17,401
|
|
|
Amortization of acquisition intangibles
|
|
|
626
|
|
|
|
626
|
|
|
|
906
|
|
|
Impairment of acquisition intangibles and fixed assets
|
|
|
-
|
|
|
|
-
|
|
|
|
590
|
|
|
Total cost of revenue
|
|
|
10,896
|
|
|
|
10,534
|
|
|
|
18,897
|
|
|
Gross profit
|
|
|
1,586
|
|
|
|
1,254
|
|
|
|
986
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Selling, general and administrative (1)
|
|
|
2,146
|
|
|
|
2,509
|
|
|
|
4,089
|
|
|
Research and development (1)
|
|
|
2,181
|
|
|
|
1,937
|
|
|
|
2,960
|
|
|
Restructuring
|
|
|
(76
|
)
|
|
|
(133
|
)
|
|
|
2,743
|
|
|
Provision for doubtful accounts
|
|
|
85
|
|
|
|
107
|
|
|
|
25
|
|
|
Amortization of acquisition intangibles
|
|
|
-
|
|
|
|
23
|
|
|
|
52
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
4,084
|
|
|
Total operating expenses
|
|
|
4,336
|
|
|
|
4,443
|
|
|
|
13,953
|
|
|
Loss from operations
|
|
|
(2,750
|
)
|
|
|
(3,189
|
)
|
|
|
(12,967
|
)
|
|
Other income (expense):
|
|
|
|
|
|
|
|
Gain on debt extinguishment
|
|
|
2,012
|
|
|
|
-
|
|
|
|
-
|
|
|
Gain on litigation settlement
|
|
|
7,718
|
|
|
|
-
|
|
|
|
-
|
|
|
Interest income
|
|
|
19
|
|
|
|
34
|
|
|
|
154
|
|
|
Interest expense
|
|
|
(118
|
)
|
|
|
(156
|
)
|
|
|
(107
|
)
|
|
Other
|
|
|
159
|
|
|
|
53
|
|
|
|
(248
|
)
|
|
Total other income (expense), net
|
|
|
9,790
|
|
|
|
(69
|
)
|
|
|
(201
|
)
|
|
Income (loss) before income taxes
|
|
|
7,040
|
|
|
|
(3,258
|
)
|
|
|
(13,168
|
)
|
|
Provision (benefit) for income taxes
|
|
|
(5,483
|
)
|
|
|
2
|
|
|
|
(36
|
)
|
|
Net income (loss)
|
|
$
|
12,523
|
|
|
$
|
(3,260
|
)
|
|
$
|
(13,132
|
)
|
|
Income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
3.22
|
|
|
$
|
(0.84
|
)
|
|
$
|
(3.36
|
)
|
|
Diluted
|
|
$
|
3.18
|
|
|
$
|
(0.84
|
)
|
|
$
|
(3.36
|
)
|
|
Shares used in computing income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
3,890
|
|
|
|
3,897
|
|
|
|
3,904
|
|
|
Diluted
|
|
|
3,937
|
|
|
|
3,897
|
|
|
|
3,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
3
|
|
|
$
|
5
|
|
|
$
|
45
|
|
|
Selling, general and administrative expense
|
|
|
219
|
|
|
|
251
|
|
|
|
597
|
|
|
Research and development expense
|
|
|
70
|
|
|
|
66
|
|
|
|
92
|
|
|
|
|
$
|
292
|
|
|
$
|
322
|
|
|
$
|
734
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
Dec. 31,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenue:
|
|
|
|
|
|
Product
|
|
$
|
43,011
|
|
|
$
|
52,494
|
|
|
License
|
|
|
2,047
|
|
|
|
3,377
|
|
|
Total revenue
|
|
|
45,058
|
|
|
|
55,871
|
|
|
Cost of revenue:
|
|
|
|
|
|
Product (1)
|
|
|
35,770
|
|
|
|
51,557
|
|
|
Amortization of acquisition intangibles
|
|
|
2,503
|
|
|
|
3,067
|
|
|
Impairment of acquisition intangibles and fixed assets
|
|
|
-
|
|
|
|
4,687
|
|
|
Total cost of revenue
|
|
|
38,273
|
|
|
|
59,311
|
|
|
Gross profit (loss)
|
|
|
6,785
|
|
|
|
(3,440
|
)
|
|
Operating expenses:
|
|
|
|
|
|
Selling, general and administrative (1)
|
|
|
10,587
|
|
|
|
15,613
|
|
|
Research and development (1)
|
|
|
8,410
|
|
|
|
7,446
|
|
|
Restructuring
|
|
|
2,227
|
|
|
|
3,149
|
|
|
Provision for doubtful accounts
|
|
|
288
|
|
|
|
589
|
|
|
Amortization of acquisition intangibles
|
|
|
94
|
|
|
|
570
|
|
|
Impairment of acquisition intangibles
|
|
|
-
|
|
|
|
4,312
|
|
|
Goodwill impairment
|
|
|
(159
|
)
|
|
|
9,036
|
|
|
Total operating expenses
|
|
|
21,447
|
|
|
|
40,715
|
|
|
Loss from operations
|
|
|
(14,662
|
)
|
|
|
(44,155
|
)
|
|
Other income (expense):
|
|
|
|
|
|
Gain on debt extinguishment
|
|
|
2,012
|
|
|
|
-
|
|
|
Gain on litigation settlement
|
|
|
7,718
|
|
|
|
-
|
|
|
Interest income
|
|
|
173
|
|
|
|
1,230
|
|
|
Interest expense
|
|
|
(590
|
)
|
|
|
(308
|
)
|
|
Other
|
|
|
408
|
|
|
|
(185
|
)
|
|
Total other income, net
|
|
|
9,721
|
|
|
|
737
|
|
|
Loss before income taxes
|
|
|
(4,941
|
)
|
|
|
(43,418
|
)
|
|
Benefit for income taxes
|
|
|
(5,445
|
)
|
|
|
(831
|
)
|
|
Net income (loss)
|
|
$
|
504
|
|
|
$
|
(42,587
|
)
|
|
Income (loss) per share:
|
|
|
|
|
|
Basic
|
|
$
|
0.13
|
|
|
$
|
(10.92
|
)
|
|
Diluted
|
|
$
|
0.13
|
|
|
$
|
(10.92
|
)
|
|
Shares used in computing income (loss) per share:
|
|
|
|
|
|
Basic
|
|
|
3,900
|
|
|
|
3,900
|
|
|
Diluted
|
|
|
3,923
|
|
|
|
3,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
|
Cost of revenue
|
|
$
|
19
|
|
|
$
|
309
|
|
|
Selling, general and administrative expense
|
|
|
938
|
|
|
|
1,953
|
|
|
Research and development expense
|
|
|
281
|
|
|
|
431
|
|
|
|
|
$
|
1,238
|
|
|
$
|
2,693
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Dec. 31,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
GAAP loss from operations
|
|
$
|
(2,750
|
)
|
|
$
|
(3,189
|
)
|
|
$
|
(12,967
|
)
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
626
|
|
|
|
649
|
|
|
|
958
|
|
|
Impairment of acquisition intangibles and fixed assets
|
|
|
-
|
|
|
|
-
|
|
|
|
590
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
4,084
|
|
|
Stock-based compensation expense
|
|
|
292
|
|
|
|
322
|
|
|
|
734
|
|
|
Total non-GAAP adjustments
|
|
|
918
|
|
|
|
971
|
|
|
|
6,366
|
|
|
Non-GAAP loss from operations
|
|
$
|
(1,832
|
)
|
|
$
|
(2,218
|
)
|
|
$
|
(6,601
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
12,523
|
|
|
$
|
(3,260
|
)
|
|
$
|
(13,132
|
)
|
|
Total non-GAAP adjustments affecting income from operations
|
|
|
918
|
|
|
|
971
|
|
|
|
6,366
|
|
|
Tax adjustment*
|
|
|
-
|
|
|
|
-
|
|
|
|
(35
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
13,441
|
|
|
$
|
(2,289
|
)
|
|
$
|
(6,801
|
)
|
|
|
|
|
|
|
|
|
|
Shares used in calculating non-GAAP diluted income (loss) per share
|
|
|
3,937
|
|
|
|
3,897
|
|
|
|
3,904
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted income (loss) per share
|
|
$
|
3.41
|
|
|
$
|
(0.59
|
)
|
|
$
|
(1.74
|
)
|
|
|
|
|
|
|
|
|
|
* The non-GAAP tax adjustment represents the tax effect of the
non-GAAP adjustments.
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
Dec. 31,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
GAAP loss from operations
|
|
$
|
(14,662
|
)
|
|
$
|
(44,155
|
)
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
2,597
|
|
|
|
3,637
|
|
|
Impairment of acquisition intangibles and fixed assets
|
|
|
-
|
|
|
|
8,999
|
|
|
Goodwill impairment
|
|
|
(159
|
)
|
|
|
9,036
|
|
|
Stock-based compensation expense
|
|
|
1,238
|
|
|
|
2,693
|
|
|
Total non-GAAP adjustments
|
|
|
3,676
|
|
|
|
24,365
|
|
|
Non-GAAP loss from operations
|
|
$
|
(10,986
|
)
|
|
$
|
(19,790
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
504
|
|
|
$
|
(42,587
|
)
|
|
Total non-GAAP adjustments affecting income from operations
|
|
|
3,676
|
|
|
|
24,365
|
|
|
Non-GAAP net income (loss)
|
|
$
|
4,180
|
|
|
$
|
(18,222
|
)
|
|
|
|
|
|
|
|
Shares used in calculating non-GAAP diluted income (loss) per share
|
|
|
3,923
|
|
|
|
3,900
|
|
|
|
|
|
|
|
|
Non-GAAP diluted income (loss) per share
|
|
$
|
1.07
|
|
|
$
|
(4.67
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,862
|
|
|
$
|
15,651
|
|
|
Investments
|
|
|
7,046
|
|
|
|
1,639
|
|
|
Accounts receivable, net of allowances of $86 in 2009 and $597 in
2008
|
|
|
12,195
|
|
|
|
5,256
|
|
|
Inventories
|
|
|
8,480
|
|
|
|
5,018
|
|
|
Prepaid expenses
|
|
|
310
|
|
|
|
510
|
|
|
Income tax recoverable
|
|
|
7,221
|
|
|
|
1,571
|
|
|
Deferred tax asset
|
|
|
279
|
|
|
|
271
|
|
|
Other current assets
|
|
|
371
|
|
|
|
1,592
|
|
|
Total current assets
|
|
|
37,764
|
|
|
|
31,508
|
|
|
Property, plant and equipment, net
|
|
|
3,290
|
|
|
|
4,439
|
|
|
Long-term investments
|
|
|
-
|
|
|
|
7,337
|
|
|
Other intangibles, net
|
|
|
8,061
|
|
|
|
10,611
|
|
|
Other assets
|
|
|
72
|
|
|
|
81
|
|
|
Total assets
|
|
$
|
49,187
|
|
|
$
|
53,976
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
11,250
|
|
|
$
|
4,995
|
|
|
Accrued compensation
|
|
|
219
|
|
|
|
1,951
|
|
|
Accrued liabilities
|
|
|
1,338
|
|
|
|
1,535
|
|
|
Total current liabilities
|
|
|
12,807
|
|
|
|
8,481
|
|
|
Other accrued liabilities
|
|
|
37
|
|
|
|
180
|
|
|
Deferred tax liabilities
|
|
|
269
|
|
|
|
170
|
|
|
Convertible notes payable
|
|
|
-
|
|
|
|
3,847
|
|
|
Related party convertible notes payable
|
|
|
-
|
|
|
|
6,805
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Capital stock
|
|
|
150,662
|
|
|
|
149,428
|
|
|
Treasury stock
|
|
|
(25,982
|
)
|
|
|
(25,850
|
)
|
|
Accumulated other comprehensive loss
|
|
|
-
|
|
|
|
26
|
|
|
Accumulated deficit
|
|
|
(88,606
|
)
|
|
|
(89,111
|
)
|
|
Total stockholders' equity
|
|
|
36,074
|
|
|
|
34,493
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
49,187
|
|
|
$
|
53,976
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF ADDITIONAL GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(in thousands; unaudited)
|
|
|
|
|
|
Quarter Ended
|
|
|
|
Dec. 31,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Gross profit
|
|
$
|
1,586
|
|
|
$
|
1,254
|
|
|
$
|
986
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
626
|
|
|
|
626
|
|
|
|
906
|
|
|
Impairment of acquisition intangibles
|
|
|
-
|
|
|
|
-
|
|
|
|
590
|
|
|
Stock-based compensation
|
|
|
3
|
|
|
|
5
|
|
|
|
45
|
|
|
Non-GAAP gross profit
|
|
$
|
2,215
|
|
|
$
|
1,885
|
|
|
$
|
2,527
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
12,482
|
|
|
$
|
11,788
|
|
|
$
|
19,883
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin percentage
|
|
|
18
|
%
|
|
|
16
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
$
|
4,336
|
|
|
$
|
4,443
|
|
|
$
|
13,953
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
-
|
|
|
|
23
|
|
|
|
52
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
4,084
|
|
|
Stock-based compensation
|
|
|
289
|
|
|
|
317
|
|
|
|
689
|
|
|
Non-GAAP operating expenses
|
|
$
|
4,047
|
|
|
$
|
4,103
|
|
|
$
|
9,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
$
|
2,231
|
|
|
$
|
2,616
|
|
|
$
|
4,089
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
219
|
|
|
|
251
|
|
|
|
597
|
|
|
Non-GAAP selling, general and administrative expense
|
|
$
|
2,012
|
|
|
$
|
2,365
|
|
|
$
|
3,492
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP SG&A as a percentage of total revenue
|
|
|
16
|
%
|
|
|
20
|
%
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
$
|
2,181
|
|
|
$
|
1,937
|
|
|
$
|
2,960
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
70
|
|
|
|
66
|
|
|
|
92
|
|
|
Non-GAAP research and development expense
|
|
$
|
2,111
|
|
|
$
|
1,871
|
|
|
$
|
2,868
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP R&D as a percentage of total revenue
|
|
|
17
|
%
|
|
|
16
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
