Entorian Technologies Inc. (OTC MARKETS: ENTN.PK), a leader in rugged,
mission-critical mobile computing solutions for use in harsh, demanding
environments, today announced financial results for the fourth quarter
and full year ended December 31, 2010.
2010 Highlights:
-
Achieved record annual revenue of $79.0 million, compared to $45.1
million in 2009
-
Non-GAAP operating income of $2.8 million, compared to a non-GAAP
operating loss in 2009 of $11.0 million
-
GAAP operating loss of $1.4 million, compared to an operating loss of
$14.7 million in 2009
-
GAAP net loss of $1.5 million, or ($0.38) per share, compared to net
income of $0.5 million, or $0.13 per diluted share in 2009
-
Reduced operating expenses by 39% to $13.0 million from $21.4 million
in 2009
Management Commentary
"We achieved significant milestones during 2010," stated Stephan
Godevais, Entorian’s president and CEO. "We increased our revenue 75%
and improved our operating income by $13.3 million compared to 2009. Our
cash balance at December 31, 2010 was $10 million higher than it was at
the end of 2009. We continued reducing our operating expenses, with a
39% reduction since the end of 2009. We extended our exclusivity
contract with our primary customer for an additional two years. We also
expanded our rugged computing solutions, which resulted in increased
market share for our primary customer in the rugged market. In addition,
we made extensive improvements to our systems and processes. Overall, we
had a very positive year,” concluded Mr. Godevais.
Full Year 2010 Financial Results
For the full year 2010, total revenue was a record $79.0 million,
including $76.2 million of product revenue associated with the company’s
rugged technology solutions and $2.8 million of license revenue from its
memory solutions business. This compares to total revenue of $45.1
million in 2009, including $39.7 million of product revenue associated
with the company’s rugged technology solutions, and $3.4 million of
product revenue and $2.0 million of license revenue from the memory
solutions business.
Gross profit was $11.6 million, or 14.7 percent of revenue, compared to
$6.8 million, or gross margin of 15.1 percent, in the prior year.
Non-GAAP gross profit was $15.0 million, or 18.9 percent of revenue,
compared to $9.3 million, or 20.7 percent of revenue, in 2009. The 2010
non-GAAP gross profit excludes charges related to the amortization of
acquisition intangibles and stock-based compensation totaling
approximately $3.4 million, compared to $2.5 million in 2009.
Operating loss improved to $1.4 million in 2010, compared to a loss of
$14.7 million in 2009. On a non-GAAP basis, operating income was $2.8
million, compared to a non-GAAP operating loss of $11.0 million in 2009.
The non-GAAP operating losses exclude charges related to the
amortization and impairment of acquisition intangibles and stock-based
compensation totaling approximately $4.2 million in 2010 and $3.7
million in 2009.
GAAP net loss was $1.5 million, or ($0.38) per share, compared to net
income of $0.5 million, or $0.13 per diluted share, in 2009. Excluding
non-cash charges for stock-based compensation of $0.8 million and
amortization of acquisition intangibles of $3.4 million, the non-GAAP
net income for 2010 was $2.8 million, or $0.68 per diluted share. This
compares to a non-GAAP net income of $4.2 million, or $1.07 per diluted
share, in 2009. As a reminder, in 2009, we experienced three positive
one-time events, which included receiving $7.7 million for a class
action antitrust litigation settlement, $5.4 million for a federal tax
refund, and a gain of $2.0 million associated with the early retirement
of our convertible notes. 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.
Fourth Quarter 2010 Financial Results
Total revenue for the fourth quarter of 2010 was $18.0 million,
including $17.3 million of product revenue associated with the company’s
rugged technology solutions and $0.7 million in memory license revenue.
This compares to total revenue of $16.9 million in the third quarter of
2010, which included $16.2 million of rugged technology product revenue
and $0.7 million in memory license revenue.
In accordance with GAAP, gross profit for the fourth quarter of 2010 was
$2.3 million, or 13.0 percent of revenue, compared to $2.7 million, or
15.7 percent, in the previous quarter. On a non-GAAP basis, gross margin
was 17.7 percent in the fourth quarter of 2010, compared to 20.7 percent
in the previous quarter.
On a GAAP basis, total operating expenses in the fourth quarter of 2010
were $3.3 million, compared to $3.6 million in the previous quarter. On
a non-GAAP basis, total operating expenses for the fourth quarter of
2010 were $3.1 million, compared to $3.4 million in the previous quarter.
Fourth quarter GAAP net loss was $1.0 million, or ($0.26) per share,
compared to a net loss in the previous quarter of $1.2 million, or
($0.30) per share.
Excluding non-cash charges for stock-based compensation of $0.2 million
and amortization of acquisition intangibles totaling $0.8 million,
non-GAAP net income for the fourth quarter was $49 thousand, or $0.01
per diluted share, compared to the non-GAAP net loss of $0.1 million, or
($0.02) 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, 2010 were $19.0
million, compared to $17.7 million on September 30, 2010. Inventory as
of December 31, 2010 was $9.0 million, compared to $10.2 million in the
previous quarter.
Business Outlook
"For 2011, we are focused on continuing to grow our rugged computing
solutions business and delivering a great experience with our products
and services to our end customers,” stated Mr. Godevais. "We see
exciting opportunities for growth in the future but remain cautious
about 2011 due to budget uncertainties across federal, state and local
government agencies,” 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 opportunities for growth
in the future. 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 military specifications MIL-STD-810; 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 OTC Markets Group Inc., and our Form 10-K filed on
March 12, 2009 with the Securities and Exchange Commission. 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. (OTC MARKETS: ENTN.PK) 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 Entorian Technologies Inc. and Augmentix
is a trademark of Augmentix Corporation.
(Financial Tables Follow)
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Sept. 30,
|
|
|
|
Dec. 31,
|
|
|
|
|
|
|
2010
|
|
|
|
|
|
2010
|
|
|
|
|
|
2009
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
17,271
|
|
|
|
|
$
|
16,206
|
|
|
|
|
$
|
11,904
|
|
|
|
License
|
|
|
|
679
|
|
|
|
|
|
721
|
|
|
|
|
|
578
|
|
|
|
Total revenue
|
|
|
|
17,950
|
|
|
|
|
|
16,927
|
|
|
|
|
|
12,482
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product (1)
|
|
|
|
14,781
|
|
|
|
|
|
13,428
|
|
|
|
|
|
10,270
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
838
|
|
|
|
|
|
837
|
|
|
|
|
|
626
|
|
|
|
Total cost of revenue
|
|
|
|
15,619
|
|
|
|
|
|
14,265
|
|
|
|
|
|
10,896
|
|
|
|
Gross profit
|
|
|
|
2,331
|
|
|
|
|
|
2,662
|
|
|
|
|
|
1,586
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative (1)
|
|
|
|
1,566
|
|
|
|
|
|
1,614
|
|
|
|
|
|
2,231
|
|
|
|
Research and development (1)
|
|
|
|
1,783
|
|
|
|
|
|
1,926
|
|
|
|
|
|
2,181
|
|
|
|
Restructuring
|
|
|
|
-
|
|
|
|
|
|
51
|
|
|
|
|
|
(76
|
)
|
|
|
Total operating expenses
|
|
|
|
3,349
|
|
|
|
|
|
3,591
|
|
|
|
|
|
4,336
|
|
|
|
Loss from operations
|
|
|
|
(1,018
|
)
|
|
|
|
|
(929
|
)
|
|
|
|
|
(2,750
|
)
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on debt extinguishment
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
2,012
|
|
|
|
Gain on litigation settlement
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
7,718
|
|
|
|
Interest income
|
|
|
|
6
|
|
|
|
|
|
4
|
|
|
|
|
|
19
|
|
|
|
Interest expense
|
|
|
|
(1
|
)
|
|
|
|
|
(1
|
)
|
|
|
|
|
(118
|
)
|
|
|
Other
|
|
|
|
13
|
|
|
|
|
|
(16
|
)
|
|
|
|
|
159
|
|
|
|
Total other income (expense), net
|
|
|
|
18
|
|
|
|
|
|
(13
|
)
|
|
|
|
|
9,790
|
|
|
|
Income (loss) before income taxes
|
|
|
|
(1,000
|
)
|
|
|
|
|
(942
|
)
|
|
|
|
|
7,040
|
|
|
|
Provision (benefit) for income taxes
|
|
|
|
8
|
|
|
|
|
|
213
|
|
|
|
|
|
(5,483
|
)
|
|
|
Net income (loss)
|
|
|
$
|
(1,008
|
)
|
|
|
|
$
|
(1,155
|
)
|
|
|
|
$
|
12,523
|
|
|
|
Income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.26
|
)
|
|
|
|
$
|
(0.30
|
)
|
|
|
|
$
|
3.22
|
|
|
|
Diluted
|
|
|
$
|
(0.26
|
)
|
|
|
|
$
|
(0.30
|
)
|
|
|
|
$
|
3.18
|
|
|
|
Shares used in computing income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
3,876
|
|
|
|
|
|
3,875
|
|
|
|
|
|
3,890
|
|
|
|
Diluted
|
|
|
|
3,876
|
|
|
|
|
|
3,875
|
|
|
|
|
|
3,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$
|
6
|
|
|
|
|
$
|
7
|
|
|
|
|
$
|
3
|
|
|
|
Selling, general and administrative expense
|
|
|
|
167
|
|
|
|
|
|
169
|
|
|
|
|
|
219
|
|
|
|
Research and development expense
|
|
|
|
46
|
|
|
|
|
|
57
|
|
|
|
|
|
70
|
|
|
|
|
|
|
$
|
219
|
|
|
|
|
$
|
233
|
|
|
|
|
$
|
292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
Dec. 31,
|
|
|
Dec. 31,
|
|
|
|
|
|
2010
|
|
|
|
|
2009
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
76,233
|
|
|
|
$
|
43,011
|
|
|
License
|
|
|
|
2,759
|
|
|
|
|
2,047
|
|
|
Total revenue
|
|
|
|
78,992
|
|
|
|
|
45,058
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
Product (1)
|
|
|
|
64,053
|
|
|
|
|
35,770
|
|
|
Amortization of acquisition intangibles
|
|
|
|
3,351
|
|
|
|
|
2,503
|
|
|
Total cost of revenue
|
|
|
|
67,404
|
|
|
|
|
38,273
|
|
|
Gross profit
|
|
|
|
11,588
|
|
|
|
|
6,785
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Selling, general and administrative (1)
|
|
|
|
6,296
|
|
|
|
|
10,875
|
|
|
Research and development (1)
|
|
|
|
6,590
|
|
|
|
|
8,410
|
|
|
Restructuring
|
|
|
|
105
|
|
|
|
|
2,227
|
|
|
Amortization of acquisition intangibles
|
|
|
|
-
|
|
|
|
|
94
|
|
|
Goodwill impairment
|
|
|
|
-
|
|
|
|
|
(159
|
)
|
|
Total operating expenses
|
|
|
|
12,991
|
|
|
|
|
21,447
|
|
|
Loss from operations
|
|
|
|
(1,403
|
)
|
|
|
|
(14,662
|
)
|
|
Other income (expense):
|
|
|
|
|
|
|
|
Gain on debt extinguishment
|
|
|
|
-
|
|
|
|
|
2,012
|
|
|
Gain on litigation settlement
|
|
|
|
-
|
|
|
|
|
7,718
|
|
|
Interest income
|
|
|
|
131
|
|
|
|
|
173
|
|
|
Interest expense
|
|
|
|
(5
|
)
|
|
|
|
(590
|
)
|
|
Other
|
|
|
|
106
|
|
|
|
|
408
|
|
|
Total other income, net
|
|
|
|
232
|
|
|
|
|
9,721
|
|
|
Loss before income taxes
|
|
|
|
(1,171
|
)
|
|
|
|
(4,941
|
)
|
|
Provision (benefit) for income taxes
|
|
|
|
285
|
|
|
|
|
(5,445
|
)
|
|
Net income (loss)
|
|
|
$
|
(1,456
|
)
|
|
|
$
|
504
|
|
|
Income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.38
|
)
|
|
|
$
|
0.13
|
|
|
Diluted
|
|
|
$
|
(0.38
|
)
|
|
|
$
|
0.13
|
|
|
Shares used in computing income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
|
3,876
|
|
|
|
|
3,900
|
|
|
Diluted
|
|
|
|
3,876
|
|
|
|
|
3,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
Cost of revenue
|
|
|
$
|
19
|
|
|
|
$
|
19
|
|
|
Selling, general and administrative expense
|
|
|
|
638
|
|
|
|
|
938
|
|
|
Research and development expense
|
|
|
|
183
|
|
|
|
|
281
|
|
|
|
|
|
$
|
840
|
|
|
|
$
|
1,238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
|
2010
|
|
|
|
|
2010
|
|
|
|
|
2009
|
|
|
GAAP loss from operations
|
|
|
$
|
(1,018
|
)
|
|
|
$
|
(929
|
)
|
|
|
$
|
(2,750
|
)
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
838
|
|
|
|
|
837
|
|
|
|
|
626
|
|
|
Stock-based compensation expense
|
|
|
|
219
|
|
|
|
|
233
|
|
|
|
|
292
|
|
|
Total non-GAAP adjustments
|
|
|
|
1,057
|
|
|
|
|
1,070
|
|
|
|
|
918
|
|
|
Non-GAAP income (loss) from operations
|
|
|
$
|
39
|
|
|
|
$
|
141
|
|
|
|
$
|
(1,832
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
|
$
|
(1,008
|
)
|
|
|
$
|
(1,155
|
)
|
|
|
$
|
12,523
|
|
|
Total non-GAAP adjustments affecting income from operations
|
|
|
|
1,057
|
|
|
|
|
1,070
|
|
|
|
|
918
|
|
|
Non-GAAP net income (loss)
|
|
|
$
|
49
|
|
|
|
$
|
(85
|
)
|
|
|
$
|
13,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculating non-GAAP diluted income (loss) per share
|
|
|
|
4,094
|
|
|
|
|
3,875
|
|
|
|
|
3,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted income (loss) per share
|
|
|
$
|
0.01
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
3.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(in thousands, except per share data; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
|
|
|
2010
|
|
|
|
|
|
2009
|
|
|
|
GAAP loss from operations
|
|
|
$
|
(1,403
|
)
|
|
|
|
$
|
(14,662
|
)
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
3,351
|
|
|
|
|
|
2,597
|
|
|
|
Goodwill impairment
|
|
|
|
-
|
|
|
|
|
|
(159
|
)
|
|
|
Stock-based compensation expense
|
|
|
|
840
|
|
|
|
|
|
1,238
|
|
|
|
Total non-GAAP adjustments
|
|
|
|
4,191
|
|
|
|
|
|
3,676
|
|
|
|
Non-GAAP income (loss) from operations
|
|
|
$
|
2,788
|
|
|
|
|
$
|
(10,986
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
|
$
|
(1,456
|
)
|
|
|
|
$
|
504
|
|
|
|
Total non-GAAP adjustments affecting income from operations
|
|
|
|
4,191
|
|
|
|
|
|
3,676
|
|
|
|
Non-GAAP net income
|
|
|
$
|
2,735
|
|
|
|
|
$
|
4,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculating non-GAAP diluted income per share
|
|
|
|
4,004
|
|
|
|
|
|
3,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted income per share
|
|
|
$
|
0.68
|
|
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
|
|
|
|
2010
|
|
|
|
|
|
2009
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
19,028
|
|
|
|
|
$
|
1,862
|
|
|
|
Investments
|
|
|
|
-
|
|
|
|
|
|
7,046
|
|
|
|
Accounts receivable, net of allowances of $10 in 2010 and $86 in 2009
|
|
|
|
11,987
|
|
|
|
|
|
12,195
|
|
|
|
Inventories
|
|
|
|
8,960
|
|
|
|
|
|
8,480
|
|
|
|
Income tax receivable
|
|
|
|
927
|
|
|
|
|
|
7,221
|
|
|
|
Deferred tax asset
|
|
|
|
77
|
|
|
|
|
|
279
|
|
|
|
Prepaid expenses and other current assets
|
|
|
|
1,392
|
|
|
|
|
|
681
|
|
|
|
Total current assets
|
|
|
|
42,371
|
|
|
|
|
|
37,764
|
|
|
|
Property, plant and equipment, net
|
|
|
|
1,987
|
|
|
|
|
|
3,290
|
|
|
|
Other intangibles, net
|
|
|
|
4,530
|
|
|
|
|
|
8,061
|
|
|
|
Other assets
|
|
|
|
193
|
|
|
|
|
|
72
|
|
|
|
Total assets
|
|
|
$
|
49,081
|
|
|
|
|
$
|
49,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
10,399
|
|
|
|
|
$
|
11,250
|
|
|
|
Accrued compensation
|
|
|
|
1,461
|
|
|
|
|
|
219
|
|
|
|
Accrued liabilities
|
|
|
|
1,688
|
|
|
|
|
|
1,338
|
|
|
|
Total current liabilities
|
|
|
|
13,548
|
|
|
|
|
|
12,807
|
|
|
|
Other accrued liabilities
|
|
|
|
69
|
|
|
|
|
|
38
|
|
|
|
Deferred tax liabilities
|
|
|
|
77
|
|
|
|
|
|
269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Capital stock
|
|
|
|
151,499
|
|
|
|
|
|
150,662
|
|
|
|
Treasury stock
|
|
|
|
(26,049
|
)
|
|
|
|
|
(25,982
|
)
|
|
|
Accumulated deficit
|
|
|
|
(90,063
|
)
|
|
|
|
|
(88,607
|
)
|
|
|
Total stockholders' equity
|
|
|
|
35,387
|
|
|
|
|
|
36,073
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
49,081
|
|
|
|
|
$
|
49,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF ADDITIONAL GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(in thousands; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
Dec. 31,
|
|
|
Dec. 31,
|
|
|
|
|
|
2010
|
|
|
|
|
2009
|
|
|
Gross profit
|
|
|
$
|
11,588
|
|
|
|
$
|
6,785
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
3,351
|
|
|
|
|
2,503
|
|
|
Stock-based compensation
|
|
|
|
19
|
|
|
|
|
19
|
|
|
Non-GAAP gross profit
|
|
|
$
|
14,958
|
|
|
|
$
|
9,307
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
$
|
78,992
|
|
|
|
$
|
45,058
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin percentage
|
|
|
|
18.9
|
%
|
|
|
|
20.7
|
%
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
$
|
12,991
|
|
|
|
$
|
21,447
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
-
|
|
|
|
|
94
|
|
|
Goodwill impairment
|
|
|
|
-
|
|
|
|
|
(159
|
)
|
|
Stock-based compensation
|
|
|
|
821
|
|
|
|
|
1,219
|
|
|
Non-GAAP operating expenses
|
|
|
$
|
12,170
|
|
|
|
$
|
20,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
$
|
6,296
|
|
|
|
$
|
10,875
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
638
|
|
|
|
|
938
|
|
|
Non-GAAP selling, general and administrative expense
|
|
|
$
|
5,658
|
|
|
|
$
|
9,937
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP SG&A as a percentage of total revenue
|
|
|
|
7.2
|
%
|
|
|
|
22.1
|
%
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
|
$
|
6,590
|
|
|
|
$
|
8,410
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
183
|
|
|
|
|
281
|
|
|
Non-GAAP research and development expense
|
|
|
$
|
6,407
|
|
|
|
$
|
8,129
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP R&D as a percentage of total revenue
|
|
|
|
8.1
|
%
|
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTORIAN TECHNOLOGIES INC.
|
|
RECONCILIATION OF ADDITIONAL GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
(in thousands; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
Dec. 31,
|
|
|
Sept. 30,
|
|
|
Dec. 31,
|
|
|
|
|
|
2010
|
|
|
|
|
2010
|
|
|
|
|
2009
|
|
|
Gross profit
|
|
|
$
|
2,331
|
|
|
|
$
|
2,662
|
|
|
|
$
|
1,586
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition intangibles
|
|
|
|
838
|
|
|
|
|
837
|
|
|
|
|
626
|
|
|
Stock-based compensation
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
3
|
|
|
Non-GAAP gross profit
|
|
|
$
|
3,175
|
|
|
|
$
|
3,506
|
|
|
|
$
|
2,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
$
|
17,950
|
|
|
|
$
|
16,927
|
|
|
|
$
|
12,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin percentage
|
|
|
|
17.7
|
%
|
|
|
|
20.7
|
%
|
|
|
|
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
$
|
3,349
|
|
|
|
$
|
3,591
|
|
|
|
$
|
4,336
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
213
|
|
|
|
|
226
|
|
|
|
|
289
|
|
|
Non-GAAP operating expenses
|
|
|
$
|
3,136
|
|
|
|
$
|
3,365
|
|
|
|
$
|
4,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
$
|
1,566
|
|
|
|
$
|
1,614
|
|
|
|
$
|
2,231
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
167
|
|
|
|
|
169
|
|
|
|
|
219
|
|
|
Non-GAAP selling, general and administrative expense
|
|
|
$
|
1,399
|
|
|
|
$
|
1,445
|
|
|
|
$
|
2,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP SG&A as a percentage of total revenue
|
|
|
|
7.8
|
%
|
|
|
|
8.5
|
%
|
|
|
|
16.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
|
$
|
1,783
|
|
|
|
$
|
1,926
|
|
|
|
$
|
2,181
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
46
|
|
|
|
|
57
|
|
|
|
|
70
|
|
|
Non-GAAP research and development expense
|
|
|
$
|
1,737
|
|
|
|
$
|
1,869
|
|
|
|
$
|
2,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP R&D as a percentage of total revenue
|
|
|
|
9.7
|
%
|
|
|
|
11.0
|
%
|
|
|
|
16.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
