Form 8-K NEOPHOTONICS CORP For: Mar 02

March 3, 2015 4:33 PM EST

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

                                        

FORM 8-K

                                        

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 2, 2015

                                        

NEOPHOTONICS CORPORATION

(Exact name of registrant as specified in its charter)

                                        

 

 

 

 

 

 

DELAWARE

 

001-35061

 

94-3253730

(State of incorporation)

 

(Commission File No.)

 

(IRS Employer Identification No.)

NeoPhotonics Corporation

2911 Zanker Road

San Jose, California 95134

(Address of principal executive offices and zip code)

Registrant’s telephone number, including area code: (408) 232-9200

                                        

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 


 

ITEM 1.01.

ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT

 

On March 2, 2015, NeoPhotonics Corporation (the “Company”) entered into a letter agreement with Open Joint Stock Company “RUSNANO” (“Rusnano”) relating to the Rights Agreement between the parties dated April 27, 2012.  Section 6(e)(iii) of the Rights Agreement previously provided that if the Company and its Russian subsidiary do not achieve certain investment and commercial milestones by March 31, 2015, the Company would owe a $5,000,000 penalty to Rusnano.  The Company and Rusnano have agreed to extend such deadline to June 30, 2015, in light of ongoing discussions between the parties regarding the Company’s long-term business plan in Russia and its expected investments and capital expenditures over the next five years.  

The foregoing description of the letter agreement is qualified in its entirety by reference to the full text of the letter agreement, a copy of which will be filed with the Securities and Exchange Commission as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

 

 

 

ITEM 2.02.

RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On March 3, 2015, the Company issued a press release regarding the Company’s financial results for the fourth quarter and fiscal year ended December 31, 2014. A copy of the Company’s press release is furnished and attached as Exhibit 99.1 to this Form 8-K.

The information in this Form 8-K and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”), and shall not be incorporated by reference in any registration statement or other document filed under the Securities Act or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filings, except as shall be expressly set forth by specific reference in such a filing.

 

 

ITEM 9.01

FINANCIAL STATEMENTS AND EXHIBITS.

 

(d)

Exhibits.

 

Exhibit Number

  

Description

 

 

99.1

  

Press Release issued by NeoPhotonics Corporation on March 3, 2015.

 


2


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

Date: March 3, 2015

 

NEOPHOTONICS CORPORATION

 

 

 

 

 

By:

 

/s/ Clyde R. Wallin

 

 

 

 

Clyde R. Wallin

 

 

 

 

Senior Vice President and Chief Financial Officer

 


3


 

INDEX TO EXHIBITS

 

 

 

 

Exhibit Number

  

Description

 

 

99.1

  

Press Release issued by NeoPhotonics Corporation on March 3, 2015.

 

4

 

Exhibit 99.1

 

 

NeoPhotonics Reports Fourth Quarter and Year End 2014 Financial Results

·

Achieved Record Fourth Quarter Revenue of $79.0 million

·

Improved Non-GAAP Gross Margin to 30.3% in the Fourth Quarter

·

Achieved GAAP Net Income of $1.6 million in the Fourth Quarter

·

Posted Non-GAAP Net Income of $6.3 million in the Fourth Quarter

·

Generated EBITDA of $11.6 million in the Fourth Quarter

 

SAN JOSE, CA – March 3, 2015 – NeoPhotonics Corporation (NYSE: NPTN), a leading designer and manufacturer of hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks, today announced financial results for its fourth quarter and year ended December 31, 2014.

“We are pleased to announce record fourth quarter revenue, and more importantly, we have achieved profitability on both a GAAP and non-GAAP basis. This is a direct result of our focus on cost control and product portfolio optimization. During the quarter, we generated sufficient cash from operations that, coupled with subsequent debt restructuring achievements, we significantly strengthened our balance sheet,” said Tim Jenks, NeoPhotonics Chairman and CEO. “Driven particularly by 100G products and deployments, our underlying business remains strong and growing. We intend to maintain our focus on the highest speed optical network applications and on achieving sustainable profitability,” continued Mr. Jenks.

Fourth Quarter Summary

·

Revenue was $79.0 million, a record high fourth quarter, up $4.6 million, or 6.2%, from the fourth quarter of 2013, and a decrease of $2.6 million, or 3.2%, from the prior quarter.

·

Gross margin was 28.7%, up from 26.4% in the fourth quarter of 2013, and up from 24.6% in the prior quarter.

·

Non-GAAP gross margin was 30.3%, up from 27.5% in the fourth quarter of 2013, and up from 26.5% in the prior quarter.

·

Net income was $1.6 million, up from a loss of $4.5 million in the fourth quarter of 2013, and up from a loss of $1.9 million in the prior quarter.

·

Non-GAAP net income was $6.3 million, up from a loss of $1.8 million in the fourth quarter of 2013, and an increase from $1.4 million in the prior quarter.

·

Diluted earnings per share was $0.05, an improvement from a loss of $0.14 in the fourth quarter of 2013, and up from a loss of $0.06 in the prior quarter.

·

Non-GAAP diluted earnings per share was $0.19, up from a loss of $0.06 in the fourth quarter of 2013, and an improvement from earnings of $0.04 in the prior quarter.

·

Adjusted EBITDA was $11.6 million, an improvement from $3.0 million in the fourth quarter of 2013, and up from $7.3 million in the prior quarter.

At December 31, 2014, cash and cash equivalents and restricted cash and investments, totaled $64.3 million, up from $57.9 million at September 30, 2014. Restricted cash and investments at December 31, 2014 were $21.3 million, down from $22.7 million at September 30, 2014.

1


 

Subsequent to December 31, 2014, the Company restructured its debt with new arrangements from Comerica Bank and Bank of Tokyo-Mitsubishi UFJ, Ltd., which have effectively increased current unrestricted cash by approximately $22 million and increased the Company’s available borrowing capacity by approximately $9 million.

Annual Summary

·

Revenue in 2014 was $306.2 million, an increase of $23.9 million, or 8.5%, from $282.2 million in 2013.

·

Gross margin was 23.2%, approximately flat compared with 2013.

·

Non-GAAP gross margin was 25.0%, down from 26.0% in 2013.

·

Net loss for the full year was $19.7 million, an improvement from a net loss of $34.3 million in 2013.

·

Non-GAAP net loss for the full year was $9.2 million, an improvement from a Non-GAAP net loss of $14.2 million in 2013.

·

Diluted net loss per share was $0.61, an improvement from a diluted net loss per share of $1.11 in 2013.

·

Non-GAAP diluted net loss per share was $0.29, an improvement from a diluted net loss per share of $0.46 in 2013.

·

Adjusted EBITDA was $12.0 million, up from $4.5 million in 2013.

 

Outlook for the Quarter Ending March 31, 2015

The Company’s expectations for the first quarter 2015 are:

·

Revenue in the range of $75 million to $81 million

·

Non-GAAP gross margin in the range of 26% to 30%

·

Diluted loss per share in the range of 18 cents to 7 cents, and

·

Non-GAAP diluted income/loss per share in the range of a loss of 9 cents to earnings of 2 cents.

The Non-GAAP outlook for the first quarter of 2015 excludes the expected amortization of intangibles and other assets of approximately $1.8 million, and the anticipated impact of stock-based compensation of approximately $2.0 million, of which $0.3 million is estimated for cost of goods sold.

Non-GAAP and Adjusted EBITDA Measures vs. GAAP Financial Measures

The Company’s Non-GAAP and Adjusted EBITDA measures exclude certain GAAP financial measures, and a reconciliation of the Non-GAAP and Adjusted EBITDA financial measures to the most directly comparable GAAP financial measures is provided in the financial schedules portion at the end of this press release. These non-GAAP financial measures differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. NeoPhotonics believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

2


 

Conference Call
The Company will host a conference call today, March 3, 2015, at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time). President and Chief Executive Officer, Tim Jenks, and Chief Financial Officer, Ray Wallin, will present an overview of the fourth quarter and year 2014 financial results, discuss current business conditions, and respond to questions. The call will be available, live, to interested parties by dialing +1 888-427-9411. For international callers, please dial +1 719-325-2484. The Conference ID number is 1102896. A live webcast will also be available in the Investors Relations section of NeoPhotonics website at: www.neophotonics.com.

A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and remain available for approximately 30 calendar days.

About NeoPhotonics

NeoPhotonics is a leading designer and manufacturer of hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks. The Company’s products enable cost-effective, high-speed data transmission and efficient allocation of bandwidth over communications networks. NeoPhotonics maintains headquarters in San Jose, California and ISO 9001:2000 certified engineering and manufacturing facilities in Silicon Valley (USA), Japan and China. For additional information visit www.neophotonics.com.

© 2015 NeoPhotonics Corporation. All rights reserved. NeoPhotonics and the red dot logo are trademarks of NeoPhotonics Corporation. All other marks are the property of their respective owners.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This press release includes statements that qualify as forward-looking statements under the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements about the following topics: future financial results, the Company’s market position and industry trends. Forward-looking statements are subject to certain risks and uncertainties that could cause the actual results to differ materially. Those risks and uncertainties include, but are not limited to, such factors as: possible reduction in or volatility of customer orders or delays in shipments of products to customers; timing of customer drawdowns of vendor-managed inventory; possible disruptions in the supply chain or in demand for the Company’s products due to industry developments, the ability of the Company's vendors and subcontractors to supply or manufacture the Company's products in a timely manner; economic conditions or natural disasters; volatility in utilization of manufacturing operations, supporting utility services and other manufacturing costs; reductions in the Company’s rate of new design wins, and/or the rate at which design wins go into production, and the rate of customer acceptance of new product introductions; the Company’s reliance on a small number of customers for a substantial portion of its revenues; potential pricing pressure that may arise from changing supply or demand conditions in the industry; the impact of any previous or future acquisitions; challenges involving integration of acquired businesses and utilization of acquired technology, including the recent acquisition of EMCORE’s tunable laser product line, market adoption, revenue growth and margins of acquired products; changes in demand for the Company's products; the impact of competitive products and pricing and alternative technological advances; the accuracy of estimates used to prepare the Company's financial statements and forecasts; the timely and successful development and market acceptance of new products and upgrades to existing products; the difficulty of predicting future cash needs; the nature of other investment opportunities available to the Company from time to time; the Company’s operating cash flow, changes in economic and industry projections; a decline in general conditions in the telecommunications equipment industry or the world economy generally; and the effects of seasonality. For further discussion of these risks and uncertainties, please refer to the documents the Company files with the SEC from time to time, including the Company's Annual Report on Form 10-K for the year ended December 31, 2013 and the Company’s Quarterly Reports on Form 10-Q for the three and six months ended June 30, 2014 and for the three and nine months ended September 30, 2014. All forward-looking statements are made as of the date of this press release, and the Company disclaims any duty to update such statements.

 

3


 

Contacts:

NeoPhotonics Corporation

Clyde R. Wallin, +1-408-895-6020

Chief Financial Officer

[email protected]

Or

Sapphire Investor Relations, LLC

Erica Mannion, +1-415-471-2700

Investor Relations

[email protected]


4


 

NeoPhotonics Corporation

Condensed Consolidated Balance Sheets (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

Dec. 31,

2014

 

Dec. 31,

2013

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

 

$ 43,035

 

$ 57,101

Short-term investments

 

 

   -

 

  17,916

Restricted cash and investments

 

 

  10,754

 

  2,138

Accounts receivable, net

 

 

  77,597

 

  64,533

Inventories, net

 

 

  57,347

 

  64,908

Prepaid expenses and other current assets

 

 

  15,540

 

  9,977

Total current assets

 

 

  204,273

 

216,573

Property, plant and equipment, net

 

 

  57,657

 

  68,851

Restricted cash and investments, non-current

 

 

  10,500

 

  -

Purchased intangible assets, net

 

 

  10,263

 

  15,005

Other long-term assets

 

 

  3,591

 

  1,798

Total assets

 

 

$ 286,284

 

$ 302,227

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

 

$ 48,949

 

$ 48,569

Notes payable and short-term borrowing

 

 

22,771

 

9,738

Current portion of long-term debt

 

 

9,918

 

10,325

Accrued and other current liabilities

 

 

22,728

 

23,643

Total current liabilities

 

 

104,366

 

92,275

Long-term debt, net of current portion

 

 

13,418

 

24,150

Deferred income tax liabilities

 

 

1,818

 

1,004

Other noncurrent liabilities

 

 

7,226

 

7,987

Total liabilities

 

 

126,828

 

125,416

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

Common stock

 

 

82

 

79

Additional paid-in capital

 

 

456,189

 

447,467

Accumulated other comprehensive income

 

 

5,326

 

11,687

Accumulated deficit

 

 

(302,141)

 

(282,422)

Total stockholders' equity

 

 

159,456

 

176,811

Total liabilities and stockholders' equity

 

 

$ 286,284

 

$ 302,227

 

 

 

 

 

 

 


5


 

NeoPhotonics Corporation

Consolidated Statements of Operations (Unaudited)

(In thousands, except percentages and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Years Ended

 

 

Dec. 31,

2014

 

Sep. 30,

2014

 

Dec. 31,

2013

 

Dec. 31,

2014

Dec. 31,

2013

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$ 78,982

 

$ 81,576

 

$ 74,375

 

$306,177

 

$282,242

Cost of goods sold (1)

 

56,296

 

61,512

 

54,739

 

235,059

 

217,069

Gross profit

 

22,686

 

20,064

 

19,636

 

71,118

 

65,173

Gross margin

 

28.7%

 

24.6%

 

26.4%

 

23.2%

 

23.1%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development (1)

 

9,976

 

11,842

 

12,832

 

45,959

 

45,853

Sales and marketing (1)

 

3,668

 

3,075

 

3,727

 

13,725

 

14,242

General and administrative (1)

 

7,671

 

6,712

 

8,159

 

31,570

 

30,012

Amortization of purchased intangible assets

 

  366

 

378

 

404

 

1,502

 

1,532

Asset impairment charge

 

1,130

 

  -

 

  -

 

1,130

 

-

Acquisition-related costs

 

  622

 

  -

 

  89

 

615

 

5,406

Restructuring charges

 

  158

 

504

 

  -

 

662

 

775

Escrow settlement gain

 

(1,027)

 

  -

 

  -

 

(4,913)

 

-

Adjustment to fair value of contingent consideration

 

  -

 

  -

 

  -

 

-

 

1,026

Total operating expenses

 

22,564

 

22,511

 

25,211

 

90,250

 

98,846

Income (loss) from operations

 

  122

 

(2,447)

 

(5,575)

 

(19,132)

 

(33,673)

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

  34

 

  52

 

  79

 

189

 

348

Interest expense

 

(332)

 

(375)

 

(240)

 

(1,269)

 

(996)

Other income, net

 

2,519

 

1,735

 

1,618

 

3,012

 

1,186

 

 

 

 

 

 

 

 

 

 

 

Total interest and other income, net

 

2,221

 

1,412

 

1,457

 

1,932

 

538

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

2,343

 

(1,035)

 

(4,118)

 

(17,200)

 

(33,135)

Provision for income taxes

 

(758)

 

(902)

 

(334)

 

(2,519)

 

(1,204)

Net income (loss)

 

$ 1,585

 

$ (1,937)

 

$ (4,452)

 

$(19,719)

 

$(34,339)

Basic and diluted net income (loss) per share

 

$ 0.05

 

$ (0.06)

 

$ (0.14)

 

$ (0.61)

 

$ (1.11)

 

 

 

 

 

 

 

 

 

 

 

Weighted averages shares used to compute basic net income (loss) per share

32,640

 

32,383

 

31,451

 

32,109

 

31,000

Weighted averages shares used to compute diluted net income per share

32,710

 

32,383

 

31,451

 

32,109

 

31,000

(1) Includes stock-based compensation expense as follows for the periods presented:

Cost of goods sold

 

$ 160

 

$ 203

 

$ 79

 

$ 1,148

 

$ 924

Research and development

 

  557

 

339

 

625

 

2,269

 

2,060

Sales and marketing

 

  554

 

417

 

332

 

1,429

 

1,167

General and administrative

 

  758

 

229

 

435

 

1,995

 

1,585

Total stock-based compensation expense

 

$ 2,029

 

$ 1,188

 

$ 1,471

 

$ 6,841

 

$ 5,736

 

6


 

NeoPhotonics Corporation

Reconciliation of Consolidated GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)

(In thousands, except percentages and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Years Ended

 

 

Dec. 31,

2014

 

Sep. 30,

2014

 

Dec. 31,

2013

 

Dec. 31,

2014

Dec. 31,

2013

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP GROSS PROFIT:

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$22,686

 

$20,064

 

$19,636

 

$71,118

 

$65,173

Stock-based compensation expense

 

  160

 

  203

 

  79

 

1,148

 

  924

Amortization of purchased intangible assets

 

  696

 

  709

 

  605

 

2,833

 

2,543

Amortization of acquisition-related fixed asset step-up

 

  289

 

  323

 

  208

 

1,071

 

1,120

Amortization of acquisition-related inventory step-up

 

  -

 

  -

 

(176)

 

  -

 

2,897

Restructuring charges

 

  132

 

  292

 

  71

 

424

 

  699

Non-GAAP gross profit

 

$23,963

 

$21,591

 

$20,423

 

$76,594

 

$73,356

Non-GAAP gross margin (% of revenue)

 

30.3%

 

26.5%

 

27.5%

 

25.0%

 

26.0%

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP TOTAL OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expenses

 

$22,564

 

$22,511

 

$25,211

 

$90,250

 

$98,846

Stock-based compensation expense

 

(1,869)

 

(985)

 

(1,392)

 

(5,693)

 

(4,812)

Amortization of purchased intangible assets

 

(366)

 

(378)

 

(404)

 

(1,502)

 

(1,532)

Amortization of acquisition-related fixed asset step-up

 

(272)

 

(304)

 

(107)

 

(994)

 

(468)

Amortization of acquisition-related inventory step-up

 

  -

 

  -

 

  -

 

  -

 

  -

Asset Impairment charges

 

(1,130)

 

  -

 

  -

 

(1,130)

 

  -

Acquisition-related costs

 

(622)

 

  -

 

  (89)

 

(615)

 

(5,406)

Restructuring charges

 

(158)

 

(504)

 

  (1)

 

(662)

 

(775)

Escrow settlement gain

 

1,027

 

  -

 

  -

 

4,913

 

  -

Fair value adjustment to contingent consideration

 

  -

 

  -

 

  -

 

  -

 

(1,026)

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP total operating expenses

 

$19,174

 

$20,340

 

$23,218

 

$84,567

 

$84,827

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP OPERATING INCOME (LOSS):

 

 

 

 

 

 

 

 

 

 

GAAP operating income (loss)

 

$    122

 

$(2,447)

 

$(5,575)

 

$(19,132)

 

$(33,673)

Stock-based compensation expense

 

2,029

 

1,188

 

1,471

 

6,841

 

5,736

Amortization of purchased intangible assets

 

1,063

 

1,086

 

1,009

 

4,335

 

4,075

Amortization of acquisition-related fixed asset step-up

 

  560

 

  628

 

  315

 

2,065

 

1,588

Amortization of acquisition-related inventory step-up

 

  -

 

  -

 

(176)

 

  -

 

2,897

Asset Impairment charges

 

1,130

 

  -

 

  -

 

1,130

 

  -

Acquisition-related costs

 

  622

 

  -

 

  89

 

615

 

5,406

Restructuring charges

 

  290

 

  796

 

  72

 

1,086

 

1,474

Escrow settlement gain

 

(1,027)

 

  -

 

  -

 

(4,913)

 

  -

Fair value adjustment to contingent consideration

 

  -

 

  -

 

  -

 

  -

 

1,026

 

 

 

 

 

 

 

 

  -

 

 

Non-GAAP operating income (loss)

 

$ 4,789

 

$ 1,251

 

$(2,795)

 

$ (7,973)

 

$(11,471)

Non-GAAP operating margin (% of revenue)

 

6.1%

 

1.5%

 

-3.8%

 

-2.6%

 

-4.1%

 

 

 

 

 

 

 

 

 

 

 

7


 

NON-GAAP NET INCOME (LOSS):

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$ 1,585

 

$(1,937)

 

$(4,452)

 

$(19,719)

 

$(34,339)

Stock-based compensation expense

 

2,029

 

1,188

 

1,471

 

6,841

 

5,736

Amortization of purchased intangible assets

 

1,063

 

1,086

 

1,009

 

4,335

 

4,075

Amortization of acquisition-related fixed asset step-up

 

  560

 

  628

 

  315

 

2,065

 

1,588

Amortization of acquisition-related inventory step-up

 

  -

 

  -

 

(176)

 

  -

 

2,897

Asset Impairment charges

 

1,130

 

  -

 

  -

 

1,130

 

  -

Acquisition-related costs

 

  622

 

  -

 

  89

 

615

 

5,406

Restructuring charges

 

  290

 

  796

 

  72

 

1,086

 

1,474

Escrow settlement gain

 

(1,027)

 

  -

 

  -

 

(4,913)

 

  -

Fair value adjustment to contingent consideration

 

  -

 

  -

 

  -

 

  -

 

1,026

Income tax effect of Non-GAAP adjustments

 

  85

 

(343)

 

(170)

 

(680)

 

(2,041)

Non-GAAP net income (loss)

 

$ 6,337

 

$ 1,418

 

$(1,842)

 

$  (9,240)

 

$(14,178)

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EBITDA:

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$ 1,585

 

$(1,937)

 

$(4,452)

 

$(19,719)

 

$(34,339)

Stock-based compensation expense

 

2,029

 

1,188

 

1,471

 

6,841

 

5,736

Amortization of purchased intangible assets

 

1,063

 

1,086

 

1,009

 

4,335

 

4,075

Amortization of acquisition-related fixed asset step-up

 

  560

 

  628

 

  315

 

2,065

 

1,588

Amortization of acquisition-related inventory step-up

 

  -

 

  -

 

(176)

 

  -

 

2,897

Asset Impairment charges

 

1,130

 

  -

 

  -

 

1,130

 

  -

Acquisition-related costs

 

  622

 

  -

 

  89

 

615

 

5,406

Restructuring charges

 

  290

 

  796

 

  72

 

1,086

 

1,474

Escrow settlement gain

 

(1,027)

 

  -

 

  -

 

(4,913)

 

  -

Fair value adjustment to contingent consideration

 

  -

 

  -

 

  -

 

  -

 

1,026

Interest expense, net

 

  298

 

  323

 

  161

 

1,080

 

  648

Provision for income taxes

 

  758

 

  902

 

  334

 

2,519

 

1,204

Depreciation expense

 

4,277

 

4,323

 

4,194

 

17,003

 

14,752

Adjusted EBITDA

 

$11,585

 

$ 7,309

 

$ 3,017

 

$ 12,042

 

$ 4,467

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME (LOSS) PER SHARE:

 

 

 

 

 

 

 

 

 

 

GAAP basic and diluted net income (loss) per share

 

$ 0.05

 

$ (0.06)

 

$ (0.14)

 

$ (0.61)

 

$ (1.11)

Non-GAAP basic and diluted net income (loss) per share

 

$ 0.19

 

$ 0.04

 

$ (0.06)

 

$ (0.29)

 

$ (0.46)

 

 

 

 

 

 

 

 

 

 

 

SHARES USED TO COMPUTE GAAP AND NON-GAAP BASIC NET INCOME (LOSS) PER SHARE:

 

32,640

 

32,383

 

31,451

 

32,109

 

31,000

SHARES USED TO COMPUTE GAAP DILUTED NET INCOME PER SHARE:

 

32,710

 

32,383

 

31,451

 

32,109

 

31,000

SHARES USED TO COMPUTE NON-GAAP DILUTED NET INCOME PER SHARE:

 

32,821

 

32,700

 

31,451

 

32,109

 

31,000

 

 

 

 

 

 

 

 

 

 

 

 

8



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings