Attached files

file filename
8-K - FORM 8-K - BROADSOFT, INC.w81855e8vk.htm
Exhibit 99.1
March 7, 2011
BroadSoft Reports Record Fourth Quarter 2010 Financial Results
GAITHERSBURG, MD, March 7, 2011 — BroadSoft, Inc. (Nasdaq:BSFT), the leading global provider of software that enables fixed-line, mobile and cable service providers to deliver real time communications, voice and multimedia, services over their IP-based networks, today announced financial results for the quarter and year ended December 31, 2010.
Financial Highlights For the Fourth Quarter of 2010
    Total revenue increased 61% sequentially and 85% year-over-year to $35.8 million
 
    License revenue increased 64% sequentially and 97% year-over-year to $21.1 million
    GAAP income from operations increased to $12.0 million, or 34% of total revenue; Non-GAAP income from operations increased to $13.0 million, or 36% of total revenue
 
    GAAP diluted EPS increased to $0.41 per common share; Non-GAAP diluted EPS increased to $0.44 per common share
Results for the quarter ended December 31, 2010
Total revenue rose to a record $35.8 million in the fourth quarter of 2010, an increase of 85% compared to $19.3 million in the fourth quarter of 2009 and an increase of 61% compared to $22.3 million in the third quarter of 2010.
Net income for the fourth quarter of 2010 was $11.2 million, or $0.41 per diluted common share, compared to net income of $0.4 million, or $0.05 per diluted common share in the fourth quarter of 2009. GAAP results for the fourth quarter of 2010 included $0.8 million of non-cash stock-based compensation expense and $0.2 million of amortization expense related to acquired intangible assets.
On a non-GAAP basis, net income in the fourth quarter of 2010 was $12.2 million or $0.44 per diluted common share, compared to non-GAAP net income of $1.0 million, or $0.07 per diluted common share, in the fourth quarter of 2009. Non-GAAP net income for these periods excludes the impact of non-cash stock-based compensation expense and amortization expense related to acquired intangible assets.
Management Commentary
“BroadSoft delivered another strong quarter driven by the expanding adoption of our hosted unified communications and SIP trunking applications,” said Michael Tessler, president and chief executive officer, BroadSoft. “We continue to innovate and extend our technology and market leadership in the emerging market for voice application servers. In addition to our recently introduced BroadCloud service delivery platform, we announced MobileMxD, an integrated suite of consumer and enterprise UC services optimized for 4G networks. With MobileMxD, we believe mobile operators will be able to quickly introduce new revenue generating services to monetize their LTE investments.”
“In the fourth quarter, we achieved a 64% sequential increase in license revenue while growing our deferred revenue balance by $5.0 million quarter over quarter” said Jim Tholen, chief financial officer, BroadSoft. “Moreover, our margins reached the highest levels in company history, with gross margins expanding for the third quarter in a row, to 86% on a non-GAAP basis and 85% on a GAAP basis, while our income from operations as a percent of total revenue rose to 36% on a non-GAAP basis, and 34% on a GAAP basis, in the fourth quarter. In addition, we generated $9.0 million in cash flow from operations during the fourth quarter and ended the year with cash, cash equivalents, and marketable securities totaling $65.9 million.”
Results for the year ended December 31, 2010
For the full year, total revenue was $95.6 million, compared to $68.9 million in 2009, reflecting year over year growth of 39%.

 


 

Net income for the full year 2010 was $8.0 million, or $0.49 per basic common share and $0.32 per diluted common share, compared to a net loss of $7.8 million, or $(1.25) per basic and diluted common share in 2009. GAAP results in 2010 included $3.0 million of non-cash stock-based compensation expense and $0.8 million of amortization expense related to acquired intangible assets.
On a non-GAAP basis, net income for the full year 2010 was $11.8 million or $0.53 per basic common share and $0.48 per diluted common share, compared to a non-GAAP net loss of $3.4 million, or $(0.18) per basic and diluted common share in 2009. Non-GAAP net income (loss) for these periods excludes the impact of non-cash stock-based compensation expense and amortization expense related to acquired intangible assets and the pro forma conversion of the redeemable convertible preferred stock.
Guidance
For the first quarter of 2011, BroadSoft anticipates revenue of $27.0 to $29.0 million. The Company expects to achieve first quarter earnings on a non-GAAP basis of $0.04 to $0.11 per diluted common share and on a GAAP basis, $0.00 to $0.07 per diluted common share.
For the full year 2011, BroadSoft expects revenue of $116.0 to $120.0 million. The Company expects to achieve full year earnings on a non-GAAP basis of $0.56 to $0.66 per diluted common share and on a GAAP basis, $0.35 to $0.45 per diluted common share.
Conference Call
BroadSoft will discuss its fourth quarter and full year results and business outlook today via teleconference at 5:00 p.m. Eastern Time. To participate in the teleconference, callers can dial the toll free number 1-877-312-5517 (U.S. callers only) or +1-760-666-3772 (from outside the U.S.). The conference call can also be heard live via audio webcast at http://investors.broadsoft.com/events.cfm. To help ensure the conference begins on time, please dial in or connect via the web five minutes prior to the scheduled start time.
For those unable to participate in the live call, an audio replay will be available between 8:00 p.m. Eastern Time March 7, 2011 and 11:59 p.m. Eastern Time March 24, 2011 by calling 1-800-642-1687 or +1-706-645-9291, with Conference ID 14326033. A recording of the call will be available two hours following the conclusion of the call at http://investors.broadsoft.com until April 9, 2011.
Use of Non-GAAP Financial Measures
BroadSoft has provided in this release, and will provide on this afternoon’s teleconference, financial information that has not been prepared in accordance with generally accepted accounting principles, or GAAP. BroadSoft uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating BroadSoft’s ongoing operational performance. BroadSoft’s management regularly uses these non-GAAP financial measures to understand and manage its business and believes that these non-GAAP financial measures provide meaningful supplemental information regarding the Company’s performance by excluding certain non-cash expenses, and may include additional adjustments for items that are infrequent in nature. BroadSoft believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in BroadSoft’s industry, many of which present similar non-GAAP financial measures to investors. A reconciliation of the non-GAAP financial measures included in this release and to be discussed on this afternoon’s teleconference to the most directly comparable GAAP financial measures is set forth below.
Non-GAAP net income (loss) and net income (loss) per share. We define non-GAAP net income (loss) as net income (loss) plus stock-based compensation expense and amortization expense related to acquired intangible assets. We define non-GAAP income (loss) per share as non-GAAP net income (loss) divided by the weighted average shares outstanding. Also, in calculating non-GAAP net income (loss) per share for the three months ended December 31, 2009 and the years ended December 31, 2010 and December 31, 2009, we adjusted the GAAP weighted average shares outstanding to include shares of redeemable convertible preferred stock on an “as-if-converted to common stock” basis. We consider these non-GAAP financial measures to be useful metrics for management and our investors because they exclude the effect of certain non-cash expenses so that management and our investors can compare BroadSoft’s core business operating results over multiple periods.
Non-GAAP gross margin, license gross margin and maintenance and professional services gross margin. We define non-GAAP gross margin as gross margin plus stock-based compensation expense and amortization expense related to acquired intangible assets. We consider non-GAAP gross margin to be a useful metric for management and our investors because it excludes the effect of certain non-cash expenses so that management and its investors can compare BroadSoft’s sales margins over multiple periods. Where we provide further breakdown of non-GAAP gross margin between license, and maintenance and professional services, we add back the stock-based compensation expense and amortization expense, as applicable, to the related gross margin.

 


 

Non-GAAP income (loss) from operations. We define non-GAAP income (loss) from operations as income (loss) from operations plus stock-based compensation expense and amortization expense related to acquired intangible assets. We consider non-GAAP income (loss) from operations to be a useful metric for management and our investors because it excludes the effect of certain non-cash expenses so that management and our investors can compare BroadSoft’s core business operating results over multiple periods. Where we provide further breakdown of non-GAAP operating expenses for sales and marketing, research and development and general and administrative, we deduct stock-based compensation expense included in the applicable expense item.
The presentation of non-GAAP net income (loss), non-GAAP net income (loss) per share, non-GAAP gross margin, non-GAAP income (loss) from operations and other non-GAAP financial measures in this release and on this afternoon’s teleconference is not meant to be a substitute for “net income (loss),” “net income (loss) per share,” “gross margin,” “income (loss) from operations” or other financial measures presented in accordance with GAAP, but rather should be evaluated in conjunction with such data. Our definition of “non-GAAP net income (loss),” “non-GAAP net income (loss) per share,” “non-GAAP gross margin,” “non-GAAP income (loss) from operations” and other non-GAAP financial measures may differ from similarly titled non-GAAP measures used by other companies and may differ from period to period. In reporting non-GAAP measures in the future, management may make other adjustments for expenses and gains that it does not consider reflective of core operating performance in a particular period and may modify “non-GAAP net income (loss),” “non-GAAP net income (loss) per share,” “non-GAAP gross margin,” “non-GAAP income (loss) from operations” and such other non-GAAP measures by excluding these expenses and gains.
Forward-Looking Statements
This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by their use of terms and phrases such as “anticipate,” “continue,” “extend,” “expect,” “will,” “believe” and other similar terms and phrases, and such forward-looking statements include, but are not limited to, the statements regarding the Company’s future financial performance set forth under the heading “Guidance” and the ability of mobile operators to introduce new revenue-generating services using MobileMxD. The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated by these forward-looking statements, including, but not limited to: the Company’s dependence on the success of BroadWorks and on its service provider customers to sell services using its applications; claims that the Company infringes the intellectual property rights of others; the Company’s dependence in large part on service providers’ continued deployment of, and investment in, their IP-based networks; the extent to which mobile operators are receptive to MobileMxD and the Company’s ability to expand its product offerings, as well as those factors contained in the “Risk Factors” section of the Company’s Annual Report on Form 10-K filed with the SEC on March 7, 2011, and in the Company’s other filings with the SEC. All information in this release is as of March 7, 2011. Except as required by law, the Company undertakes no obligation to update publicly any forward-looking statement made herein for any reason to conform the statement to actual results or changes in the Company’s expectations.
About BroadSoft
BroadSoft provides software that enables fixed-line, mobile and cable service providers to deliver voice and multimedia services over their IP-based networks. The Company’s software, BroadWorks®, enables service providers to provide enterprises and consumers with a range of cloud-based, or hosted, IP multimedia communications, such as hosted IP private branch exchanges, video calling, unified communications, collaboration and converged mobile and fixed-line services.
Financial Statements
The financial statements set forth below are not the complete set of the Company’s financial statements for the quarter and year and are presented below without footnotes. Readers are encouraged to obtain and carefully review BroadSoft’s Annual Report on Form 10-K for the year ended December 31, 2010, including all financial statements contained therein and the footnotes thereto, when it is filed with the SEC. Once filed with the SEC, the Form 10-K may be retrieved from the SEC’s website at www.sec.gov or from BroadSoft’s website at www.broadsoft.com.
Contact Information
For further information contact:
Investor Relations:
Monica Gould
+1-212-871-3927
monica@blueshirtgroup.com
Industry Analyst / Media Relations:
Sarah O’Neill
Mi Liberty
+44 (0) 207 751 4444
soneill@miliberty.com

 


 

BroadSoft, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
                 
    December 31,
2010
    December 31,
2009
 
    (In thousands, except share  
    and per share data)  
Assets:
               
Current assets:
               
Cash and cash equivalents
  $ 47,254     $ 22,869  
Short-term investments
    13,703        
Accounts receivable, net of allowance for doubtful accounts of $38 and $169, respectively
    40,491       25,471  
Other current assets
    4,866       4,829  
 
           
Total current assets
    106,314       53,169  
 
           
Long-term assets:
               
Property and equipment, net
    3,590       1,563  
Long-term investments
    4,970        
Restricted cash
    972       599  
Intangible assets, net
    3,709       3,163  
Goodwill
    6,226       4,728  
Other long-term assets
    1,575       3,441  
 
           
Total long-term assets
    21,042       13,494  
 
           
Total assets
  $ 127,356     $ 66,663  
 
           
Liabilities, redeemable preferred stock, redeemable convertible preferred stock and stockholders’ equity (deficit):
               
Current liabilities:
               
Accounts payable and accrued expenses
  $ 12,439     $ 11,903  
Notes payable and bank loans, current portion
    1,170       4,536  
Deferred revenue, current portion
    57,437       33,806  
 
           
Total current liabilities
    71,046       50,245  
Notes payable and bank loans
    800       14,035  
Deferred revenue, net of current portion
    1,827       6,241  
Other long-term liabilities
    1,138       756  
 
           
Total liabilities
    74,811       71,277  
 
           
Redeemable preferred stock and redeemable convertible preferred stock:
          73,186  
Stockholders’ equity (deficit):
               
BroadSoft, Inc. stockholders’ equity (deficit):
               
 
               
Common stock
    255       63  
Additional paid-in capital
    142,508       20,340  
Accumulated other comprehensive loss
    (1,736 )     (1,725 )
Accumulated deficit
    (88,482 )     (96,474 )
 
           
Total BroadSoft, Inc. stockholders’ equity (deficit)
    52,545       (77,796 )
Noncontrolling interest
          (4 )
 
           
Total stockholders’ equity (deficit)
    52,545       (77,800 )
 
           
Total liabilities and stockholders’ equity (deficit)
  $ 127,356     $ 66,663  
 
           

 


 

BroadSoft, Inc.

Condensed Consolidated Statements of Operations
(Unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
    (In thousands, except per share data)  
 
                               
Revenue:
                               
Licenses
  $ 21,086     $ 10,705     $ 53,302     $ 37,942  
Maintenance and professional services
    14,688       8,596       42,321       30,945  
 
                       
Total revenue
    35,774       19,301       95,623       68,887  
 
                               
Cost of revenue:
                               
Licenses
    1,263       1,153       4,879       4,432  
Maintenance and professional services
    3,813       2,584       14,369       12,142  
Amortization of intangibles
    223       170       794       800  
 
                       
Total cost of revenue
    5,299       3,907       20,042       17,374  
 
                       
 
                               
Gross profit
    30,475       15,394       75,581       51,513  
 
                               
Operating expenses:
                               
Sales and marketing
    9,217       6,906       31,818       28,534  
Research and development
    5,386       4,479       19,616       16,625  
General and administrative
    3,874       2,844       14,103       11,405  
 
                       
Total operating expenses
    18,477       14,229       65,537       56,564  
 
                       
 
Income (loss) from operations
    11,998       1,165       10,044       (5,051 )
 
                               
Other expense:
    10       459       883       1,469  
 
                       
Income (loss) before income taxes
    11,988       706       9,161       (6,520 )
Provision for income taxes
    807       332       1,169       1,333  
 
                       
Net income (loss)
    11,181       374       7,992       (7,853 )
 
                       
Net loss attributable to noncontrolling interest
          (1 )           (4 )
 
                       
Net income (loss) attributable to BroadSoft, Inc.
  $ 11,181     $ 375     $ 7,992     $ (7,849 )
 
                       
 
                               
Net income (loss) per common share available to BroadSoft, Inc. common stockholders:
                               
Basic
  $ 0.45     $ 0.06     $ 0.49     $ (1.25 )
Diluted
  $ 0.41     $ 0.05     $ 0.32     $ (1.25 )
 
                               
Weighted average common shares outstanding:
                               
Basic
    24,851       6,303       16,263       6,285  
Diluted
    27,444       7,381       24,721       6,285  
 
                               
Stock-based compensation expense included above:
                               
Cost of revenue
  $ 55     $ 41     $ 210     $ 325  
Sales and marketing
    279       162       882       1,088  
Research and development
    174       75       638       741  
General and administrative
    294       153       1,278       1,475  
Summary of Consolidated Cash Flow Activity
(unaudited)
                 
    Year Ended December 31,
    2010   2009
Net cash provided by operating activities
  $ 19,386     $ 10,427  
Net cash (used in) provided by investing activities
    (24,274 )     694  
Net cash provided by (used in) financing activities
    29,203       (2,684 )

 


 

Broadsoft, Inc.
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
                                         
    Three Months Ended     Three Months     Year Ended  
    December 31,     Ended     December 31,  
    2010     2009     September 30, 2010     2010     2009  
    (In thousands)  
 
                                       
Non-GAAP gross profit:
                                       
GAAP gross profit
  $ 30,475     $ 15,394     $ 17,384     $ 75,581     $ 51,513  
(percent of total revenue)
    85 %     80 %     78 %     79 %     75 %
Plus:
                                       
Stock-based compensation expense
    55       41       63       210       325  
Amortization of acquired intangible assets
    223       170       186       794       800  
 
                             
 
                                       
Non-GAAP gross profit
  $ 30,753     $ 15,605     $ 17,633     $ 76,585     $ 52,638  
 
                             
(percent of total revenue)
    86 %     81 %     79 %     80 %     76 %
 
                                       
GAAP license gross profit
  $ 19,600     $ 9,382     $ 11,317     $ 47,629     $ 32,710  
(percent of related revenue)
    93 %     88 %     88 %     89 %     86 %
Plus:
                                       
Stock-based compensation expense
    20       22       21       89       173  
Amortization of acquired intangible assets
    223       170       186       794       800  
 
                                       
Non-GAAP license gross profit
  $ 19,843     $ 9,574     $ 11,524     $ 48,512     $ 33,683  
 
                             
(percent of related revenue)
    94 %     89 %     89 %     91 %     89 %
 
                                       
GAAP maintenance and professional services gross profit
  $ 10,875     $ 6,012     $ 6,067     $ 27,952     $ 18,803  
(percent of related revenue)
    74 %     70 %     65 %     66 %     61 %
Plus:
                                       
Stock-based compensation expense
    35       19       42       121       152  
 
                                       
Non-GAAP maintenance and professional services gross profit
  $ 10,910     $ 6,031     $ 6,109     $ 28,073     $ 18,955  
 
                             
(percent of related revenue)
    74 %     70 %     65 %     66 %     61 %

 


 

BroadSoft, Inc.
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
                                         
    Three Months Ended     Three Months     Year Ended  
    December 31,     Ended     December 31,  
    2010     2009     September 30, 2010     2010     2009  
    (In thousands)  
 
                                       
Non-GAAP income (loss) from operations:
                                       
GAAP income (loss) from operations
  $ 11,998     $ 1,165     $ 1,459     $ 10,044     $ (5,051 )
(percent of total revenue)
    34 %     6 %     7 %     11 %     (7 %)
Plus:
                                       
Stock-based compensation expense
    802       431       822       3,008       3,629  
Amortization of acquired intangible assets
    223       170       186       794       800  
 
                             
Non-GAAP income (loss) from operations
  $ 13,023     $ 1,766     $ 2,467     $ 13,846     $ (622 )
 
                             
(percent of total revenue)
    36 %     9 %     11 %     14 %     (1 %)
 
                                       
GAAP operating expense
  $ 18,477     $ 14,229     $ 15,925     $ 65,537     $ 56,564  
 
                                       
Less:
                                       
Stock-based compensation expense
    747       390       759       2,798       3,304  
 
                             
Non-GAAP operating expense
  $ 17,730     $ 13,839     $ 15,166     $ 62,739     $ 53,260  
 
                             
(as percent of total revenue)
    50 %     72 %     68 %     66 %     77 %
 
                                       
GAAP sales and marketing expense
  $ 9,217     $ 6,906     $ 7,789     $ 31,818     $ 28,534  
 
                                       
Less:
                                       
Stock-based compensation expense
    279       162       239       882       1,088  
 
                             
Non-GAAP sales and marketing expense
  $ 8,938     $ 6,744     $ 7,550     $ 30,936     $ 27,446  
 
                             
(as percent of total revenue)
    25 %     35 %     34 %     32 %     40 %
 
                                       
GAAP research and development expense
  $ 5,386     $ 4,479     $ 4,787     $ 19,616     $ 16,625  
 
                                       
Less:
                                       
Stock-based compensation expense
    174       75       196       638       741  
 
                             
Non-GAAP research and development expense
  $ 5,212     $ 4,404     $ 4,591     $ 18,978     $ 15,884  
 
                             
(as percent of total revenue)
    15 %     23 %     21 %     20 %     23 %
 
                                       
GAAP general and administrative expense
  $ 3,874     $ 2,844     $ 3,349     $ 14,103     $ 11,405  
 
                                       
Less:
                                       
Stock-based compensation expense
    294       153       324       1,278       1,475  
 
                             
Non-GAAP general and administrative expense
  $ 3,580     $ 2,691     $ 3,025     $ 12,825     $ 9,930  
 
                             
(as percent of total revenue)
    10 %     14 %     14 %     13 %     14 %

 


 

BroadSoft, Inc.
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
                                         
    Three Months Ended     Three Months     Year Ended  
    December 31,     Ended     December 31,  
    2010     2009     September 30, 2010     2010     2009  
    (In thousands, except per share data)  
 
                                       
Non-GAAP net income (loss) and income (loss) per share:
                                       
GAAP net income (loss) attributable to BroadSoft, Inc.
  $ 11,181     $ 375     $ 1,209     $ 7,992     $ (7,849 )
 
                                       
Plus:
                                       
Stock-based compensation expense
    802       431       822       3,008       3,629  
Amortization of acquired intangible assets
    223       170       186       794       800  
 
                             
Non-GAAP net income (loss)
  $ 12,206     $ 976     $ 2,217     $ 11,794     $ (3,420 )
 
                             
 
                                       
GAAP net income (loss) per basic common share
  $ 0.45     $ 0.06     $ 0.05     $ 0.49     $ (1.25 )
 
                                       
Plus:
                                       
Adjustment for preferred stock conversion (1)
          (0.04 )           (0.13 )     0.84  
Stock-based compensation expense
    0.03       0.02       0.03       0.13       0.19  
Amortization of acquired intangible assets
    0.01       0.01       0.01       0.04       0.04  
 
                             
Non-GAAP net income (loss) per basic common share
  $ 0.49     $ 0.05     $ 0.09     $ 0.53     $ (0.18 )
 
                             
 
                                       
GAAP net income per diluted common share (2) (3)
  $ 0.41     $ 0.05     $ 0.05     $ 0.32          
 
                                       
Plus:
                                       
Adjustment for preferred stock conversion (1) (3)
          (0.03 )                    
Stock-based compensation expense
    0.02       0.04       0.03       0.12          
Amortization of acquired intangible assets
    0.01       0.01             0.04          
 
                             
Non-GAAP net income per diluted common share
  $ 0.44     $ 0.07     $ 0.08     $ 0.48          
 
                             
 
                                       
Non-GAAP weighted average shares outstanding: (4)
                                       
GAAP weighted average shares outstanding
    24,851       6,303       24,688       16,263       6,285  
 
                                       
Add:
                                       
Adjustment for convertible preferred stock conversion
          12,914             6,073       12,763  
Non-GAAP weighted average shares outstanding
    24,851       19,217       24,688       22,336       19,048  
 
(1)   For purposes of the calculation of non-GAAP basic and diluted earnings (loss) per common share, GAAP weighted average shares outstanding is adjusted as if the conversion of all shares of redeemable convertible preferred stock into common stock occurred at the beginning of each respective period.
 
(2)   Net income (loss) per diluted common share for the year ended December 31, 2009 is not presented because the effect of the share equivalents is anti-dilutive given the Company’s losses for this period. As a result, non-GAAP net loss per diluted common share is equal to non-GAAP net loss per basic common share.
 
(3)   GAAP net income per diluted common share for the year ended December 31, 2010 reflects the if-converted method of all shares of redeemable convertible preferred stock at the beginning of the period. Accordingly, no further adjustment for preferred stock conversion is made to calculate non-GAAP net income per diluted common share.
 
(4)   For the calculation of GAAP weighted average shares outstanding, the shares of common stock underlying shares of redeemable convertible preferred stock are not included for the periods prior to the IPO, whereas for the non-GAAP weighted average shares outstanding, the conversion of all shares of redeemable convertible preferred stock is assumed to have occurred at the beginning of each respective period.

 


 

BroadSoft, Inc.
Reconciliation of Expected Non-GAAP Financial Measures
(Unaudited)
                                 
    Three months ended March     Year Ending December 31,  
    31, 2011     2011  
    Low End     High End     Low End     High End  
    (In thousands, except per share data)  
Non-GAAP net income:
                               
 
                               
GAAP net (loss) income
  $ (85 )   $ 1,915     $ 9,212     $ 11,212  
 
                               
Plus:
                               
Stock-based compensation expense
    911       911       5,228       5,228  
Amortization of acquired intangible assets
    245       245       944       944  
 
                       
Non-GAAP net income
  $ 1,071     $ 3,071     $ 15,384     $ 17,384  
 
                       
 
                               
Non-GAAP income per share:
                               
 
                               
GAAP net income per diluted common share
  $     $ 0.07     $ 0.35     $ 0.45  
 
                               
Plus:
                               
Stock-based compensation expense
    0.03       0.03       0.18       0.18  
Amortization of acquired intangible assets
    0.01       0.01       0.03       0.03  
 
                       
Non-GAAP net income per diluted common share
  $ 0.04     $ 0.11     $ 0.56     $ 0.66