Opnext, Inc. (NASDAQ: OPXT), a global leader in the design and
manufacturing of optical modules and components, today announced
unaudited financial results for the first fiscal quarter ended June 30,
2011.
Financial Highlights for the First Fiscal Quarter Ended June 30, 2011:
-
Revenue of $93.1 million was down 2% sequentially and up 18% compared
to the quarter ended June 30, 2010.
-
Gross margin of 21.8% was up 2.2 percentage points sequentially and up
3.0 percentage points compared to the quarter ended June 30, 2010.
Non-GAAP gross margin of 23.5% was up 2.2 percentage points
sequentially and up 2.6 percentage points compared to the quarter
ended June 30, 2010. The improvement relative to the quarter ended
March 31, 2011 includes a 100 basis point benefit from lower idle
capacity and damaged inventory charges resulting from the March 11,
2011 earthquake in Japan, partially offset by a 30 basis point
negative effect from foreign currency exchange rate fluctuations.
-
EBITDA was $2.0 million compared to $17.3 million in the quarter ended
March 31, 2011 and negative $8.5 million in the quarter ended June 30,
2010. Adjusted EBITDA was $1.9 million compared to negative $2.2
million in the quarter ended March 31, 2011 and negative $6.1 million
in the quarter ended June 30, 2010.
-
Cash used in operations was $1.7 million compared to $2.1 million in
the quarter ended March 31, 2011 and $19.7 million in the quarter
ended June 30, 2010.
-
Cash and cash equivalents was $97.2 million at June 30, 2011. Net of
short-term loans payable, cash and cash equivalents was $78.5 million
at June 30, 2011.
-
Revenues from sales of 40Gbps and above products decreased 11%
compared to the quarter ended March 31, 2011 due to lower 40G
subsystem sales and 40G DQPSK and 100G CFP module production
constraints.
-
Cisco and FiberHome each represented 10% or more of total revenue for
the quarter ended June 30, 2011, and combined represented 40% of total
revenue compared to 28% in the March 2011 quarter.
-
GAAP R&D expense of $13.5 million and Non-GAAP R&D expense of $13.1
million were each down $2.1 million compared to the quarter ended
March 31, 2011, primarily due to the timing of material and
outsourcing costs associated with new product introductions.
-
Net gain on sale of technology assets was $2.1 million in the quarter
ended June 30, 2011. Net gain on sale of technology assets was $21.4
million in the quarter ended March 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per
share amounts)
|
|
|
First
Quarter
Ended
June 30,
2011
|
|
|
Fourth
Quarter
Ended
March 31,
2011
|
|
|
First
Quarter
Ended
June 30,
2010
|
|
|
Q/Q
|
|
|
Y/Y
|
|
10G and Below
|
|
|
$50.6
|
|
|
$48.9
|
|
|
$55.9
|
|
|
4%
|
|
|
(9%)
|
|
40G and Above
|
|
|
34.1
|
|
|
38.2
|
|
|
16.3
|
|
|
(11%)
|
|
|
109%
|
|
I & C
|
|
|
8.4
|
|
|
8.2
|
|
|
6.7
|
|
|
2%
|
|
|
25%
|
|
Total Revenue
|
|
|
$93.1
|
|
|
$95.3
|
|
|
$78.9
|
|
|
(2%)
|
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
|
|
21.8%
|
|
|
19.6%
|
|
|
18.8%
|
|
|
2.2%
|
|
|
3.0%
|
|
GAAP Operating Loss
|
|
|
($7.8)
|
|
|
($12.0)
|
|
|
($16.2)
|
|
|
$4.2
|
|
|
$8.4
|
|
GAAP Net (Loss) Income
|
|
|
($6.2)
|
|
|
$9.0
|
|
|
($16.3)
|
|
|
($15.2)
|
|
|
$10.1
|
|
GAAP Diluted EPS
|
|
|
($0.07)
|
|
|
$0.10
|
|
|
($0.18)
|
|
|
($0.17)
|
|
|
$0.11
|
|
EBITDA
|
|
|
$2.0
|
|
|
$17.3
|
|
|
($8.5)
|
|
|
($15.3)
|
|
|
$10.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin
|
|
|
23.5%
|
|
|
21.3%
|
|
|
20.9%
|
|
|
2.2%
|
|
|
2.6%
|
|
Non-GAAP Operating Loss
|
|
|
($4.2)
|
|
|
($8.4)
|
|
|
($12.0)
|
|
|
$4.2
|
|
|
$7.8
|
|
Non-GAAP Net Loss
|
|
|
($4.6)
|
|
|
($8.7)
|
|
|
($12.1)
|
|
|
$4.1
|
|
|
$7.5
|
|
Non-GAAP Diluted EPS
|
|
|
($0.05)
|
|
|
($0.10)
|
|
|
($0.13)
|
|
|
$0.05
|
|
|
$0.08
|
|
Adjusted EBITDA
|
|
|
$1.9
|
|
|
($2.2)
|
|
|
($6.1)
|
|
|
$4.1
|
|
|
$8.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations between gross margin, operating loss and net loss and
R&D expense on a GAAP basis and a non-GAAP basis and net loss to EBITDA
and adjusted EBITDA are provided in the tables appearing at the end of
this release.
Market Observations and Guidance
"While production constraints related to 40G DQPSK and 100G CFP modules
limited revenue this quarter, I am nonetheless pleased with our
progress,” said Harry Bosco, Chairman and Chief Executive Officer of
Opnext. "We delivered on our break-even adjusted EBITDA objective and we
improved our working capital management. Cash used in operations was
less than $2.0 million this past quarter and net cash used in the last
twelve months was less than $6.0 million.”
"Looking forward to the next quarter, we expect revenues to be between
$89 million and $95 million in our second fiscal quarter ending in
September 2011 as near term demand remains soft,” concluded Mr. Bosco.
Forward-Looking Statements:
Statements made in this press release include forward-looking
statements, including, but not limited to, those related to future
revenues, growth of revenues, expected improvements in production
constraints, market position, management’s expectations with respect to
the Company’s initiatives, position for future growth, the general
market outlook and the outlook for the industry. These statements
involve risks and uncertainties that may cause actual results to differ
materially from those set forth in these statements. Among other things:
-
projected revenues for the quarter ending September 30, 2011, as well
as the general outlook for the future, are based on preliminary
estimates, assumptions and projections that management believes to be
reasonable at this time, but are beyond management’s control; and
-
the market in which the Company operates is volatile, implementation
of operating strategies may not achieve the desired impact relative to
changing market conditions and the success of these strategies will
depend on the effective implementation of our strategies while
minimizing organizational disruption.
Other factors that could cause the Company’s future, including future
financial position and results from operations, to differ from current
expectations include: uncertainty surrounding the ongoing impact of the
earthquake and tsunami in Japan; the impact of natural events such as
severe weather or earthquakes in locations in which Opnext, its
customers, its contract manufacturers, or its suppliers operate; the
impact of rapidly changing technologies; the impact of competition on
product development and pricing; the success of the Company’s research
and development efforts; the ability of the Company to source critical
parts and to react to changes in general industry and market conditions,
including regulatory developments; expenses associated with litigation;
rights to intellectual property; market trends and the adoption of
industry standards; the ability of the Company to realize the value from
the acquisition of StrataLight Communications, Inc.; and consolidations
within or affecting the optical modules and components industry. These
factors are not intended to be an all-encompassing list of risks and
uncertainties that may affect the Company’s business. Additional
information regarding these and other factors can be found in the
Company’s reports filed with the Securities and Exchange Commission,
including under "Risk Factors,” "Management’s Discussion and Analysis of
Financial Condition and Results of Operations,” and "Forward-Looking
Statements” in the Company’s Annual Report on Form 10-K filed on June
14, 2011, as amended, as well as the Company’s press releases and other
periodic filings with the Securities and Exchange Commission. In
providing forward-looking statements, the Company expressly disclaims
any obligation to update these statements, publicly or otherwise,
whether as a result of new information, future events or otherwise,
except to comply with applicable federal and state securities laws.
Conference Call:
The Company’s management will conduct a conference call at 1:30 p.m. PT,
today, Thursday, August 4, 2011, to discuss these results in detail. You
may participate in this conference call by dialing 866-365-3198 (United
States) or 702-928-6762 (International) prior to the start of the call
and providing the Opnext, Inc. name and Conference ID# 84633635. A
replay of the conference call can be accessed starting approximately
four hours after the call through Thursday, August 18, 2011, by dialing
855-859-2056 (United States) or 404-537-3406 (International) and using
the Conference ID# 84633635. A live webcast of the call will be
accessible on the Investor Relations section of the Company’s website at http://www.opnext.com.
A replay of the webcast will be available following the conclusion of
the call on the webcast archive page of the Investor Relations section.
(OPXT-G)
About Opnext:
Opnext (NASDAQ:OPXT) is the optical technology partner of choice
supplying systems providers and OEMs worldwide with one of the
industry's largest portfolios of 10Gbps and higher next generation
optical products and solutions. The Company's industry expertise,
future-focused thinking and commitment to research and development
combine in bringing to market the most advanced technology to the
communications, defense, security and biomedical industries. Formed out
of Hitachi, Opnext has built on more than 30 years experience in
advanced technology to establish its broad portfolio of solutions and
solid reputation for excellence in service and delivering value to its
customers. For additional information, visit www.opnext.com.
|
|
|
Opnext, Inc.
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
March 31, 2011
|
|
Assets
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
97,161
|
|
|
|
$
|
100,284
|
|
Trade receivables, net
|
|
|
|
|
60,866
|
|
|
|
|
70,701
|
|
Inventories
|
|
|
|
|
116,814
|
|
|
|
|
118,588
|
|
Prepaid expenses and other current assets
|
|
|
|
|
10,137
|
|
|
|
|
7,458
|
|
Total current assets
|
|
|
|
|
284,978
|
|
|
|
|
297,031
|
|
Property, plant, and equipment, net
|
|
|
|
|
58,401
|
|
|
|
|
59,992
|
|
Purchased intangibles
|
|
|
|
|
15,289
|
|
|
|
|
17,076
|
|
Other assets
|
|
|
|
|
276
|
|
|
|
|
258
|
|
Total assets
|
|
|
|
$
|
358,944
|
|
|
|
$
|
374,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
$
|
50,190
|
|
|
|
$
|
63,383
|
|
Accrued expenses
|
|
|
|
|
22,392
|
|
|
|
|
23,771
|
|
Short-term debt
|
|
|
|
|
18,623
|
|
|
|
|
18,055
|
|
Capital lease obligations
|
|
|
|
|
13,942
|
|
|
|
|
13,513
|
|
Total current liabilities
|
|
|
|
|
105,147
|
|
|
|
|
118,722
|
|
Capital lease obligations
|
|
|
|
|
12,134
|
|
|
|
|
12,554
|
|
Other long-term liabilities
|
|
|
|
|
7,363
|
|
|
|
|
6,855
|
|
Total liabilities
|
|
|
|
|
124,644
|
|
|
|
|
138,131
|
|
Total shareholders’ equity
|
|
|
|
|
234,300
|
|
|
|
|
236,226
|
|
Total liabilities and shareholders’ equity
|
|
|
|
$
|
358,944
|
|
|
|
$
|
374,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opnext, Inc.
|
|
|
|
|
|
|
|
Unaudited Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
$
|
93,085
|
|
|
|
|
$
|
78,866
|
|
|
Cost of sales
|
|
|
|
|
71,338
|
|
|
|
|
|
62,630
|
|
|
Amortization of acquired developed technology
|
|
|
|
|
1,445
|
|
|
|
|
|
1,445
|
|
|
Gross margin
|
|
|
|
|
20,302
|
|
|
|
|
|
14,791
|
|
|
Research and development expenses
|
|
|
|
|
13,478
|
|
|
|
|
|
16,382
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
14,451
|
|
|
|
|
|
14,276
|
|
|
Amortization of purchased intangibles
|
|
|
|
|
342
|
|
|
|
|
|
342
|
|
|
Gain on disposal of property and equipment
|
|
|
|
|
(125
|
)
|
|
|
|
|
(11
|
)
|
|
Operating loss
|
|
|
|
|
(7,844
|
)
|
|
|
|
|
(16,198
|
)
|
|
Gain on sale of technology assets, net
|
|
|
|
|
2,078
|
|
|
|
|
|
-
|
|
|
Interest expense, net
|
|
|
|
|
(219
|
)
|
|
|
|
|
(186
|
)
|
|
Other income (expense), net
|
|
|
|
|
(148
|
)
|
|
|
|
|
145
|
|
|
Loss before income taxes
|
|
|
|
|
(6,133
|
)
|
|
|
|
|
(16,239
|
)
|
|
Income tax expense
|
|
|
|
|
(114
|
)
|
|
|
|
|
(21
|
)
|
|
Net loss
|
|
|
|
$
|
(6,247
|
)
|
|
|
|
$
|
(16,260
|
)
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.18
|
)
|
|
Diluted
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.18
|
)
|
|
Weighted average number of shares used in computing net loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
90,206
|
|
|
|
|
|
89,873
|
|
|
Diluted
|
|
|
|
|
90,206
|
|
|
|
|
|
89,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opnext, Inc.
|
|
|
|
Unaudited Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(6,247
|
)
|
|
|
|
$
|
(16,260
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
6,157
|
|
|
|
|
|
5,754
|
|
|
Stock-based compensation expense
|
|
|
|
|
1,902
|
|
|
|
|
|
2,053
|
|
|
Amortization of purchased intangibles
|
|
|
|
|
1,787
|
|
|
|
|
|
1,787
|
|
|
Gain on disposal of property and equipment
|
|
|
|
|
(125
|
)
|
|
|
|
|
(11
|
)
|
|
Gain on sale of technology assets, net
|
|
|
|
|
(2,078
|
)
|
|
|
|
|
-
|
|
|
Changes in assets and liabilities
|
|
|
|
|
(3,124
|
)
|
|
|
|
|
(12,986
|
)
|
|
Net cash used in operating activities
|
|
|
|
|
(1,728
|
)
|
|
|
|
|
(19,663
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(1,601
|
)
|
|
|
|
|
(3,115
|
)
|
|
Proceeds from sale of technology assets, net
|
|
|
|
|
2,078
|
|
|
|
|
|
-
|
|
|
Proceeds from disposal of property and equipment
|
|
|
|
|
148
|
|
|
|
|
|
-
|
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
625
|
|
|
|
|
|
(3,115
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments on capital lease obligations
|
|
|
|
|
(2,297
|
)
|
|
|
|
|
(2,635
|
)
|
|
Restricted shares repurchased
|
|
|
|
|
(145
|
)
|
|
|
|
|
-
|
|
|
Exercise of stock options
|
|
|
|
|
85
|
|
|
|
|
|
38
|
|
|
Net cash used in financing activities
|
|
|
|
|
(2,357
|
)
|
|
|
|
|
(2,597
|
)
|
|
Effect of foreign exchange rates on cash and cash equivalents
|
|
|
|
|
337
|
|
|
|
|
|
(382
|
)
|
|
Decrease in cash and cash equivalents
|
|
|
|
|
(3,123
|
)
|
|
|
|
|
(25,757
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
100,284
|
|
|
|
|
|
132,643
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
97,161
|
|
|
|
|
$
|
106,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations incurred
|
|
|
|
$
|
(1,487
|
)
|
|
|
|
$
|
(2,865
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opnext Non-GAAP Financial Measures
Management excludes certain charges and expenses from its gross margin
and operating loss GAAP financial measures and excludes certain gains
and losses on assets from its GAAP net income (loss) financial measures
for the purpose of assessing the Company's operating performance.
Accordingly, the Company provides these non-GAAP measures as
supplemental information, in addition to the GAAP presentation, in an
effort to provide greater transparency and insight into management's
method of analysis. The Company also provides non-GAAP net income (loss)
and net income (loss) per share financial measures to demonstrate the
impact of its non-GAAP operating performance measures on these financial
measures.
Our non-GAAP financial measures exclude the following items, each of
which (with the exception of stock-based compensation expense and the
gain on sale of technology assets, net) represents an
acquisition-related expense of the Company, for the reasons set forth
below:
Amortization of acquired developed technology and purchased
intangibles: In connection with the acquisition of StrataLight
Communications, Inc. ("StrataLight"), the Company acquired certain
intangible assets related to developed product technology, order backlog
and customer relationships, all of which were recorded at fair-value.
The useful lives of the intangible assets range up to five years and the
intangible assets are being amortized on a straight-line basis over
their respective useful lives. The Company believes these
acquisition-related expenses are not indicative of its core operating
performance.
Restructuring activities: Subsequent to the acquisition of
StrataLight, effective April 1, 2009, the Company relocated its
corporate headquarters from Eatontown, NJ, to Fremont, CA, and during
the quarter ended March 31, 2009, began to incur workforce-related
charges, such as severance payments, retention bonuses and employee
relocation costs related to a formal restructuring plan and building
costs for facilities not required for ongoing operations. The Company
believes these acquisition-related expenses are not indicative of its
core operating performance.
Stock-based compensation expense: Depending upon the size, timing
and the terms of stock-based awards, the related non-cash compensation
expense may vary significantly. The Company believes these non-cash
expenses are not indicative of its core operating performance.
Gain on sale of technology assets, net: On February 9, 2011,
Opnext Subsystems, Inc., a wholly owned subsidiary of the Company,
entered into an asset purchase agreement with Juniper Networks, Inc. to
sell certain technology assets related to modem Application Specific
Integrated Circuits used for long haul/ultra-long optical transmission
for $26 million, $23.5 million of which was paid simultaneously with the
execution of the asset purchase agreement and $2.5 million of which was
paid on May 6, 2011. The Company believes that the proceeds from the
sale of these assets are not indicative of its core operating
performance.
|
Opnext, Inc.
|
|
Reconciliation of GAAP Measures to Non-GAAP Measures
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months
Ended
March 31,
2011
|
|
|
|
|
June 30,
2011
|
|
|
June 30,
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
$
|
20,302
|
|
|
|
$
|
14,791
|
|
|
|
$
|
18,703
|
|
|
GAAP gross margin %
|
|
|
|
21.8
|
%
|
|
|
|
18.8
|
%
|
|
|
|
19.6
|
%
|
|
Gross margin adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquired developed technology
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
Cost of sales adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
|
109
|
|
|
|
|
213
|
|
|
|
|
133
|
|
|
Restructuring costs
|
|
|
|
-
|
|
|
|
|
28
|
|
|
|
|
-
|
|
|
Total cost of sales adjustments
|
|
|
$
|
109
|
|
|
|
$
|
241
|
|
|
|
$
|
133
|
|
|
Non-GAAP gross margin
|
|
|
$
|
21,856
|
|
|
|
$
|
16,477
|
|
|
|
$
|
20,281
|
|
|
Non-GAAP gross margin %
|
|
|
|
23.5
|
%
|
|
|
|
20.9
|
%
|
|
|
|
21.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development expense
|
|
|
$
|
(13,478
|
)
|
|
|
$
|
(16,382
|
)
|
|
|
$
|
(15,559
|
)
|
|
Stock-based compensation expense
|
|
|
|
394
|
|
|
|
|
387
|
|
|
|
|
364
|
|
|
Restructuring costs
|
|
|
|
-
|
|
|
|
|
156
|
|
|
|
|
-
|
|
|
Total research and development adjustments
|
|
|
$
|
394
|
|
|
|
$
|
543
|
|
|
|
$
|
364
|
|
|
Non-GAAP research and development expense
|
|
|
$
|
(13,084
|
)
|
|
|
$
|
(15,839
|
)
|
|
|
$
|
(15,195
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating loss
|
|
|
$
|
(7,844
|
)
|
|
|
$
|
(16,198
|
)
|
|
|
$
|
(12,022
|
)
|
|
GAAP operating loss %
|
|
|
|
(8.4
|
)%
|
|
|
|
(20.5
|
)%
|
|
|
|
(12.6
|
)%
|
|
Operating loss adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquired developed technology
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
Amortization of purchased intangibles
|
|
|
|
342
|
|
|
|
|
342
|
|
|
|
|
342
|
|
|
Total cost of sales adjustments
|
|
|
|
109
|
|
|
|
|
241
|
|
|
|
|
133
|
|
|
Total research and development adjustments
|
|
|
|
394
|
|
|
|
|
543
|
|
|
|
|
364
|
|
|
Selling, general and administrative adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
$
|
1,402
|
|
|
|
$
|
1,453
|
|
|
|
$
|
1,363
|
|
|
Restructuring costs
|
|
|
|
-
|
|
|
|
|
159
|
|
|
|
|
5
|
|
|
Total selling, general and administrative adjustments
|
|
|
$
|
1,402
|
|
|
|
$
|
1,612
|
|
|
|
$
|
1,368
|
|
|
Non-GAAP operating loss
|
|
|
$
|
(4,152
|
)
|
|
|
$
|
(12,015
|
)
|
|
|
$
|
(8,370
|
)
|
|
Non-GAAP operating loss %
|
|
|
|
(4.5
|
)%
|
|
|
|
(15.2
|
)%
|
|
|
|
(8.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net (loss) income
|
|
|
$
|
(6,247
|
)
|
|
|
$
|
(16,260
|
)
|
|
|
$
|
9,035
|
|
|
GAAP net (loss) income %
|
|
|
|
(6.7
|
)%
|
|
|
|
(20.6
|
)%
|
|
|
|
9.5
|
%
|
|
GAAP net (loss) income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.07
|
)
|
|
|
$
|
(0.18
|
)
|
|
|
$
|
0.10
|
|
|
Diluted
|
|
|
$
|
(0.07
|
)
|
|
|
$
|
(0.18
|
)
|
|
|
$
|
0.10
|
|
|
Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
90,206
|
|
|
|
|
89,873
|
|
|
|
|
89,964
|
|
|
Diluted
|
|
|
|
90,206
|
|
|
|
|
89,873
|
|
|
|
|
91,974
|
|
|
Net (loss) income adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquired developed technology
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
|
$
|
1,445
|
|
|
Amortization of purchased intangibles
|
|
|
|
342
|
|
|
|
|
342
|
|
|
|
|
342
|
|
|
Gain on sale of technology assets, net
|
|
|
|
(2,078
|
)
|
|
|
|
-
|
|
|
|
|
(21,436
|
)
|
|
Total cost of sales adjustments
|
|
|
|
109
|
|
|
|
|
241
|
|
|
|
|
133
|
|
|
Total research and development adjustments
|
|
|
|
394
|
|
|
|
|
543
|
|
|
|
|
364
|
|
|
Total selling, general & administrative adjustments
|
|
|
|
1,402
|
|
|
|
|
1,612
|
|
|
|
|
1,368
|
|
|
Non-GAAP net loss
|
|
|
$
|
(4,633
|
)
|
|
|
$
|
(12,077
|
)
|
|
|
$
|
(8,749
|
)
|
|
Non-GAAP net loss %
|
|
|
|
(5.0
|
)%
|
|
|
|
(15.3
|
)%
|
|
|
|
(9.2
|
)%
|
|
Non-GAAP net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.13
|
)
|
|
|
$
|
(0.10
|
)
|
|
Diluted
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.13
|
)
|
|
|
$
|
(0.10
|
)
|
|
Weighted average shares used in computing GAAP and Non-GAAP net loss
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
90,206
|
|
|
|
|
89,873
|
|
|
|
|
89,964
|
|
|
Diluted
|
|
|
|
90,206
|
|
|
|
|
89,873
|
|
|
|
|
89,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Adjusted EBITDA
Earnings before interest, taxes, depreciation and amortization
("EBITDA”) is calculated as net income (loss) excluding the impact of
net interest expense, income tax expense, depreciation and amortization
of property, plant and equipment and amortization of purchased
intangibles. Adjusted EBITDA represents EBITDA excluding non-GAAP
financial measures as previously described herein. The non-GAAP
financial measures are excluded from EBITDA internally when evaluating
our operating performance and allow investors to make a more meaningful
comparison between our core business operating results over different
periods of time as well as those of other similar companies. Management
believes that EBITDA and adjusted EBITDA, when viewed with the Company’s
GAAP results and the accompanying reconciliation, provide useful
information about operating performance and period-over-period growth,
and provide additional information that is useful for evaluating the
operating performance of our core business without regard to potential
distortions. Additionally, management believes that EBITDA and adjusted
EBITDA permit investors to gain an understanding of the factors and
trends affecting our ongoing cash earnings, from which capital
investments are made and debt is serviced. However, EBITDA and adjusted
EBITDA are not measures of financial performance or liquidity under GAAP
and, accordingly, should not be considered as alternatives to net income
(loss) or cash flow from operating activities as indicators of operating
performance or liquidity. The table below provides a reconciliation of
net income (loss), EBITDA and adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months
Ended
March 31,
2011
|
|
|
|
|
June 30,
2011
|
|
|
June 30,
2010
|
|
|
|
Reconciliation of net income (loss) to EBITDA and adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(6,247
|
)
|
|
|
$
|
(16,260
|
)
|
|
|
$
|
9,035
|
|
|
Depreciation and amortization of property, plant and equipment
|
|
|
|
6,157
|
|
|
|
|
5,754
|
|
|
|
|
6,266
|
|
|
Amortization of purchased intangibles
|
|
|
|
1,787
|
|
|
|
|
1,787
|
|
|
|
|
1,787
|
|
|
Interest expense, net
|
|
|
|
219
|
|
|
|
|
186
|
|
|
|
|
209
|
|
|
Income tax expense
|
|
|
|
114
|
|
|
|
|
21
|
|
|
|
|
30
|
|
|
EBITDA
|
|
|
$
|
2,030
|
|
|
|
$
|
(8,512
|
)
|
|
|
$
|
17,327
|
|
|
Stock-based compensation expense
|
|
|
|
1,905
|
|
|
|
|
2,053
|
|
|
|
|
1,860
|
|
|
Restructuring costs
|
|
|
|
-
|
|
|
|
|
343
|
|
|
|
|
5
|
|
|
Gain on sale of technology assets, net
|
|
|
|
(2,078
|
)
|
|
|
|
-
|
|
|
|
|
(21,436
|
)
|
|
Adjusted EBITDA
|
|
|
$
|
1,857
|
|
|
|
$
|
(6,116
|
)
|
|
|
$
|
(2,244
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
