Attached files
file | filename |
---|---|
8-K - FORM 8-K - OPNEXT INC | c23988e8vk.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contact: Steve Pavlovich
Investor Relations
(510) 743-6833
spavlovich@opnext.com
Investor Relations
(510) 743-6833
spavlovich@opnext.com
OPNEXT REPORTS SECOND FISCAL QUARTER UNAUDITED OPERATING RESULTS
FREMONT, CA. (November 1, 2011) Opnext, Inc. (NASDAQ: OPXT), a global leader in the design
and manufacture of optical modules and components, today announced unaudited financial results for
the second fiscal quarter ended September 30, 2011.
Financial Highlights for the Second Fiscal Quarter Ended September 30, 2011:
| Revenue of $86.0 million was down 7.6 percent sequentially and down 0.5 percent compared to the quarter ended September 30, 2010. |
| Revenue from sales of 40Gbps and above products decreased 6% compared to the quarter ended June 30, 2011 as lower sales of 40Gbps line-side modules and subsystems were partially offset by higher sales of 40Gbps and 100Gbps client-side modules. |
| Other than Cisco Systems, Inc., no customer represented more than ten percent of total revenue in the quarter ended September 30, 2011. |
| Gross margin of 20.1% was down 1.7 percentage points sequentially and down 0.3 percentage points compared to the quarter ended September 30, 2010. Non-GAAP gross margin of 21.9% was down 1.6 percentage points sequentially and down 0.3 percentage points compared to the quarter ended September 30, 2010. The decline relative to the quarter ended June 30, 2011 primarily resulted from lower production volumes and an 80 basis point negative effect from foreign currency exchange rate fluctuations. |
| GAAP R&D expense of $14.0 million and Non-GAAP R&D expense of $13.6 million were each up $0.5 million compared to the quarter ended June 30, 2011. |
| EBITDA was negative $1.5 million compared to positive $2.0 million for the quarter ended June 30, 2011 and negative $6.4 million for the quarter ended September 30, 2010. EBITDA for the quarter ended June 30, 2011 included a $2.1 million net gain on the sale of technology assets. Adjusted EBITDA for the quarter ended September 30, 2011 was positive $0.1 million compared to positive $1.9 million for the quarter ended June 30, 2011 and negative $4.4 million for the quarter ended September 30, 2010. |
| Cash used in operations was $1.9 million compared to $1.7 million used in the quarter ended June 30, 2011 and $6.2 million used in the quarter ended September 30, 2010. |
| Cash and cash equivalents were $90.5 million at September 30, 2011. Net of short-term loans payable, cash and cash equivalents were $71.0 million at September 30, 2011. |
Second | First | Second | ||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||
Ended | Ended | Ended | Q2FY12 | Q2FY12 | ||||||||||||||||
(in millions, except per | Sept 30, | June 30, | Sept 30, | vs. | vs. | |||||||||||||||
share amounts) | 2011 | 2011 | 2010 | Q1FY12 | Q2FY11 | |||||||||||||||
10Gbps and Below |
$ | 44.9 | $ | 50.6 | $ | 56.4 | (11.3 | )% | (20.4 | )% | ||||||||||
40Gbps and Above |
32.1 | 34.1 | 22.3 | (5.9 | )% | 43.9 | % | |||||||||||||
Industrial and Commercial |
9.0 | 8.4 | 7.7 | 7.1 | % | 16.9 | % | |||||||||||||
Total Revenue |
$ | 86.0 | $ | 93.1 | $ | 86.4 | (7.6 | )% | (0.5 | )% | ||||||||||
GAAP Gross Margin |
20.1 | % | 21.8 | % | 20.4 | % | (1.7 | )% | (0.3 | )% | ||||||||||
GAAP Operating Loss |
$ | (10.6 | ) | $ | (7.8 | ) | $ | (13.6 | ) | $ | (2.8 | ) | $ | 3.0 | ||||||
GAAP Net Loss |
$ | (10.0 | ) | $ | (6.2 | ) | $ | (14.4 | ) | $ | (3.8 | ) | $ | 4.4 | ||||||
GAAP Diluted EPS |
$ | (0.11 | ) | $ | (0.07 | ) | $ | (0.16 | ) | $ | (0.04 | ) | $ | 0.05 | ||||||
EBITDA |
$ | (1.5 | ) | $ | 2.0 | $ | (6.4 | ) | $ | (3.5 | ) | $ | 4.9 | |||||||
Non-GAAP Gross Margin |
21.9 | % | 23.5 | % | 22.2 | % | (1.6 | )% | (0.3 | )% | ||||||||||
Non-GAAP Operating Loss |
$ | (7.1 | ) | $ | (4.2 | ) | $ | (9.8 | ) | $ | (2.9 | ) | $ | 2.7 | ||||||
Non-GAAP Net Loss |
$ | (6.5 | ) | $ | (4.6 | ) | $ | (10.7 | ) | $ | (1.9 | ) | $ | 4.2 | ||||||
Non-GAAP Diluted EPS |
$ | (0.07 | ) | $ | (0.05 | ) | $ | (0.12 | ) | $ | (0.02 | ) | $ | 0.05 | ||||||
Adjusted EBITDA |
$ | 0.1 | $ | 1.9 | $ | (4.4 | ) | $ | (1.8 | ) | $ | 4.5 |
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
While reduced demand for 40G line-side modules and subsystems limited revenue in the September
quarter, I continue to be pleased with our operational progress, said Harry Bosco, Chairman and
Chief Executive Officer of Opnext. Cash used in operations was less than $2.0 million and we again
delivered positive Adjusted EBITDA despite lower revenues and a stronger Japanese yen.
Following the flooding in Thailand, Opnext is executing business continuity contingency plans,
expanding the capacity at our manufacturing facility in Totsuka, Japan for our 10G products while
moving some capacity to our contract manufacturers in China and our facility in Fremont,
California, added Mr. Bosco. Operationally, our direction is clear. What is less clear is the
full extent of the impact of this situation on our financial results for the current and future
quarters. While I am immensely encouraged by how swiftly the team has responded, we will not be
able, however, to transition capacity quickly enough to avoid a significant impact on our
results for the December quarter.
Opnexts priority is to invest the necessary resources to minimize the number of customers
impacted and to limit the impact on those affected, 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, expected improvements in production constraints,
managements expectations with respect to the Companys 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 results for the quarter ending December 31, 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 managements 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 Companys future, including future financial position and
results from operations, to differ from current expectations include: uncertainty surrounding the
ongoing impact of the flooding in Thailand, including the possibility that flooding could continue
for an extended period and could worsen, the possibility that the Companys customers could scale
back or cancel orders in light of perceived or real production and delivery constraints, the
possibility that damage to infrastructure in Thailand could continue to have a material impact on
the Companys supply chain and logistics for an extended period, the possibility that the Company
could encounter unexpected difficulties in connection with its efforts to recover the supply chain
and production capacity disrupted as a result of the flooding, or the possibility that the Company
could incur material unusual charges and expenses in connection with its recovery efforts;
uncertainty surrounding the ongoing impact of the earthquake and tsunami in Japan; the impact of
natural events such as severe weather or earthquakes in other 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
Companys 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 Companys business. Additional information regarding
these and other factors can be found in the Companys reports filed with the Securities and
Exchange Commission, including under Risk Factors, Managements Discussion and Analysis of
Financial Condition and Results of Operations, and Forward-Looking Statements in the Companys
Annual Report on Form 10-K filed on June 14, 2011, as amended, as well as the Companys 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 Companys management will conduct a conference call at 1:30 p.m. PT, today, Tuesday, November
1, 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# 19735841. A replay of the conference call
can be accessed starting approximately four hours after the call through Tuesday, November 15,
2011, by dialing 855-859-2056 (United States) or 404-537-3406 (International) and using the
Conference ID# 19735841. A live webcast of the call will be accessible on the Investor Relations
section of the Companys 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 industrys largest portfolio of 10Gbps and higher next generation
optical products and solutions. The Companys 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)
(in thousands)
September 30, 2011 | March 31, 2011 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 90,493 | $ | 100,284 | ||||
Trade receivables, net |
64,911 | 70,701 | ||||||
Inventories |
120,592 | 118,588 | ||||||
Prepaid expenses and other current assets |
8,341 | 7,458 | ||||||
Total current assets |
284,337 | 297,031 | ||||||
Property, plant, and equipment, net |
57,404 | 59,992 | ||||||
Purchased intangibles |
13,502 | 17,076 | ||||||
Other assets |
239 | 258 | ||||||
Total assets |
$ | 355,482 | $ | 374,357 | ||||
Liabilities and shareholders equity |
||||||||
Current liabilities: |
||||||||
Trade payables |
$ | 51,692 | $ | 63,383 | ||||
Accrued expenses |
23,133 | 23,771 | ||||||
Short-term debt |
19,465 | 18,055 | ||||||
Capital lease obligations |
14,513 | 13,513 | ||||||
Total current liabilities |
108,803 | 118,722 | ||||||
Capital lease obligations |
11,407 | 12,554 | ||||||
Other long-term liabilities |
8,001 | 6,855 | ||||||
Total liabilities |
128,211 | 138,131 | ||||||
Total shareholders equity |
227,271 | 236,226 | ||||||
Total liabilities and shareholders equity |
$ | 355,482 | $ | 374,357 | ||||
Opnext, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(in thousands, except per share data)
Three months ended | Six months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues |
$ | 86,029 | $ | 86,376 | $ | 179,114 | $ | 165,242 | ||||||||
Cost of sales |
67,299 | 67,344 | 138,637 | 129,974 | ||||||||||||
Amortization of acquired developed technology |
1,445 | 1,445 | 2,890 | 2,890 | ||||||||||||
Gross margin |
17,285 | 17,587 | 37,587 | 32,378 | ||||||||||||
Research and development expenses |
14,008 | 16,442 | 27,486 | 32,824 | ||||||||||||
Selling, general and administrative expenses |
13,489 | 14,128 | 27,940 | 28,404 | ||||||||||||
Amortization of purchased intangibles |
342 | 342 | 684 | 684 | ||||||||||||
Loss (gain) on disposal of property and equipment |
| 250 | (125 | ) | 239 | |||||||||||
Operating loss |
(10,554 | ) | (13,575 | ) | (18,398 | ) | (29,773 | ) | ||||||||
Gain on sale of technology assets, net |
| | 2,078 | | ||||||||||||
Interest expense, net |
(209 | ) | (203 | ) | (428 | ) | (389 | ) | ||||||||
Other income (expense), net |
848 | (623 | ) | 700 | (478 | ) | ||||||||||
Loss before income taxes |
(9,915 | ) | (14,401 | ) | (16,048 | ) | (30,640 | ) | ||||||||
Income tax expense |
(40 | ) | (26 | ) | (154 | ) | (47 | ) | ||||||||
Net loss |
$ | (9,955 | ) | $ | (14,427 | ) | $ | (16,202 | ) | $ | (30,687 | ) | ||||
Net loss per share: |
||||||||||||||||
Basic and diluted |
$ | (0.11 | ) | $ | (0.16 | ) | $ | (0.18 | ) | $ | (0.34 | ) | ||||
Weighted average number of shares used in
computing net loss per share: |
||||||||||||||||
Basic and diluted |
90,300 | 89,889 | 90,232 | 89,881 |
Opnext, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
(in thousands)
Three months ended | Six months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cash flows from operating activities |
||||||||||||||||
Net loss |
$ | (9,955 | ) | $ | (14,427 | ) | $ | (16,202 | ) | $ | (30,687 | ) | ||||
Adjustments to reconcile net loss to net cash
used in operating activities: |
||||||||||||||||
Depreciation and amortization |
6,409 | 6,047 | 12,566 | 11,801 | ||||||||||||
Amortization of purchased intangibles |
1,787 | 1,787 | 3,574 | 3,574 | ||||||||||||
Stock-based compensation expense |
1,628 | 1,891 | 3,530 | 3,944 | ||||||||||||
Gain on sale of technology assets |
| | (2,078 | ) | | |||||||||||
Loss (gain) on disposal of property and equipment |
| 250 | (125 | ) | 239 | |||||||||||
Changes in net current assets excluding cash and
cash equivalents |
(1,757 | ) | (1,775 | ) | (4,881 | ) | (14,761 | ) | ||||||||
Net cash used in operating activities |
(1,888 | ) | (6,227 | ) | (3,616 | ) | (25,890 | ) | ||||||||
Cash flows from investing activities |
||||||||||||||||
Capital expenditures |
(2,236 | ) | (2,074 | ) | (3,837 | ) | (5,189 | ) | ||||||||
Proceeds from sale of technology assets, net |
| | 2,078 | | ||||||||||||
Proceeds from disposal of property and equipment |
| | 148 | | ||||||||||||
Net cash used in investing activities |
(2,236 | ) | (2,074 | ) | (1,611 | ) | (5,189 | ) | ||||||||
Cash flows from financing activities |
||||||||||||||||
Payments on capital lease obligations |
(2,353 | ) | (2,958 | ) | (4,650 | ) | (5,593 | ) | ||||||||
Restricted stock repurchased |
| | (145 | ) | | |||||||||||
Exercise of stock options |
28 | 17 | 113 | 55 | ||||||||||||
Net cash used in financing activities |
(2,325 | ) | (2,941 | ) | (4,682 | ) | (5,538 | ) | ||||||||
Effect of foreign exchange rates on cash and
cash equivalents |
(219 | ) | 1,870 | 118 | 1,488 | |||||||||||
Decrease in cash and cash equivalents |
(6,668 | ) | (9,372 | ) | (9,791 | ) | (35,129 | ) | ||||||||
Cash and cash equivalents at beginning of period |
97,161 | 106,886 | 100,284 | 132,643 | ||||||||||||
Cash and cash equivalents at end of period |
$ | 90,493 | $ | 97,514 | $ | 90,493 | $ | 97,514 | ||||||||
Non-cash financing activities |
||||||||||||||||
Capital lease obligations incurred |
$ | (1,008 | ) | $ | (5,557 | ) | $ | (2,495 | ) | $ | (8,422 | ) |
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 Companys 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 managements 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.
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.
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.
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 and the
related gains 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)
Reconciliation of GAAP Measures to Non-GAAP Measures
(in thousands, except per share data)
Three | ||||||||||||||||||||
Months | ||||||||||||||||||||
Three Months Ended | Six Months Ended | Ended | ||||||||||||||||||
Sept 30, | Sept 30, | Sept 30, | Sept 30, | June 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | 2011 | ||||||||||||||||
GAAP gross margin |
$ | 17,285 | $ | 17,587 | $ | 37,587 | $ | 32,378 | $ | 20,302 | ||||||||||
GAAP gross margin % |
20.1 | % | 20.4 | % | 21.0 | % | 19.6 | % | 21.8 | % | ||||||||||
Gross margin adjustments: |
||||||||||||||||||||
Amortization of acquired developed technology |
$ | 1,445 | $ | 1,445 | $ | 2,890 | $ | 2,890 | $ | 1,445 | ||||||||||
Cost of sales adjustments: |
||||||||||||||||||||
Stock-based compensation expense |
139 | 119 | 248 | 332 | 109 | |||||||||||||||
Restructuring costs |
| | | 28 | | |||||||||||||||
Total cost of sales adjustments |
$ | 139 | $ | 119 | $ | 248 | $ | 360 | $ | 109 | ||||||||||
Non-GAAP gross margin |
$ | 18,869 | $ | 19,151 | $ | 40,725 | $ | 35,628 | $ | 21,856 | ||||||||||
Non-GAAP gross margin % |
21.9 | % | 22.2 | % | 22.7 | % | 21.6 | % | 23.5 | % | ||||||||||
GAAP research and development expense |
$ | (14,008 | ) | $ | (16,442 | ) | $ | (27,486 | ) | $ | (32,824 | ) | $ | (13,478 | ) | |||||
Stock-based compensation expense |
413 | 411 | 807 | 798 | 394 | |||||||||||||||
Restructuring costs |
| 53 | | 209 | | |||||||||||||||
Total research and development adjustments |
$ | 413 | $ | 464 | $ | 807 | $ | 1,007 | $ | 394 | ||||||||||
Non-GAAP research and development expense |
$ | (13,595 | ) | $ | (15,978 | ) | $ | (26,679 | ) | $ | (31,817 | ) | $ | (13,084 | ) | |||||
GAAP operating loss |
$ | (10,554 | ) | $ | (13,575 | ) | $ | (18,398 | ) | $ | (29,773 | ) | $ | (7,844 | ) | |||||
GAAP operating loss % |
(12.3 | )% | (15.7 | )% | (10.3 | )% | (18.0 | )% | (8.4 | )% | ||||||||||
Operating loss adjustments: |
||||||||||||||||||||
Amortization of acquired developed technology |
$ | 1,445 | $ | 1,445 | $ | 2,890 | $ | 2,890 | $ | 1,445 | ||||||||||
Amortization of purchased intangibles |
342 | 342 | 684 | 684 | 342 | |||||||||||||||
Total cost of sales adjustments |
139 | 119 | 248 | 360 | 109 | |||||||||||||||
Total research and development adjustments |
413 | 464 | 807 | 1,007 | 394 | |||||||||||||||
Selling, general and administrative adjustments: |
||||||||||||||||||||
Stock-based compensation expense |
$ | 1,070 | $ | 1,361 | $ | 2,472 | $ | 2,814 | $ | 1,402 | ||||||||||
Restructuring costs |
| 9 | | 168 | | |||||||||||||||
Total selling, general and administrative adjustments |
$ | 1,070 | $ | 1,370 | $ | 2,472 | $ | 2,982 | $ | 1,402 | ||||||||||
Non-GAAP operating loss |
$ | (7,145 | ) | $ | (9,835 | ) | $ | (11,297 | ) | $ | (21,850 | ) | $ | (4,152 | ) | |||||
Non-GAAP operating loss % |
(8.3 | )% | (11.4 | )% | (6.3 | )% | (13.2 | )% | (4.5 | )% | ||||||||||
GAAP net loss |
$ | (9,955 | ) | $ | (14,427 | ) | $ | (16,202 | ) | $ | (30,687 | ) | $ | (6,247 | ) | |||||
GAAP net loss% |
(11.6 | )% | (16.7 | )% | (9.0 | )% | (18.6 | )% | (6.7 | )% | ||||||||||
GAAP net loss per share: |
||||||||||||||||||||
Basic and diluted |
$ | (0.11 | ) | $ | (0.16 | ) | $ | (0.18 | ) | $ | (0.34 | ) | $ | (0.07 | ) | |||||
Weighted average shares used in computing GAAP
net loss per share: |
||||||||||||||||||||
Basic and diluted |
90,300 | 89,889 | 90,232 | 89,881 | 90,206 | |||||||||||||||
Net loss adjustments: |
||||||||||||||||||||
Amortization of acquired developed technology |
$ | 1,445 | $ | 1,445 | $ | 2,890 | $ | 2,890 | $ | 1,445 | ||||||||||
Amortization of purchased intangibles |
342 | 342 | 684 | 684 | 342 | |||||||||||||||
Gain on sale of technology assets, net |
| | (2,078 | ) | | (2,078 | ) | |||||||||||||
Total cost of sales adjustments |
139 | 119 | 248 | 360 | 109 | |||||||||||||||
Total research and development adjustments |
413 | 464 | 807 | 1,007 | 394 | |||||||||||||||
Total selling, general & administrative adjustments |
1,070 | 1,370 | 2,472 | 2,982 | 1,402 | |||||||||||||||
Non-GAAP net loss |
$ | (6,546 | ) | $ | (10,687 | ) | $ | (11,179 | ) | $ | (22,764 | ) | $ | (4,633 | ) | |||||
Non-GAAP net loss % |
(7.6 | )% | (12.4 | )% | (6.2 | )% | (13.8 | )% | (5.0 | )% | ||||||||||
Non-GAAP net loss per share: |
||||||||||||||||||||
Basic and diluted |
$ | (0.07 | ) | $ | (0.12 | ) | $ | (0.12 | ) | $ | (0.25 | ) | $ | (0.05 | ) | |||||
Weighted average shares used in computing Non-GAAP net loss per share: |
||||||||||||||||||||
Basic and diluted |
90,300 | 89,889 | 90,232 | 89,881 | 90,206 |
EBITDA and Adjusted EBITDA
Earnings before interest, taxes, depreciation and amortization (EBITDA) is
calculated as net 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 the charges and expenses set forth in the table below. Such charges
and expenses are excluded from EBITDA internally when evaluating our operating
performance to permit a more meaningful comparison between our core business
operating results over different periods of time as well as to those of other
similar companies. Management believes that EBITDA and Adjusted EBITDA, when
viewed with the Companys GAAP results and the accompanying reconciliation,
provide useful information about operating performance and period-over-period
results, and provide additional information that is useful to investors in
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 loss or cash flow from operating
activities as indicators of operating performance or liquidity. The table below
provides a reconciliation of net loss, EBITDA and Adjusted EBITDA.
Three Months | ||||||||||||||||||||
Three Months Ended | Six Months Ended | Ended | ||||||||||||||||||
Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | June 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | 2011 | ||||||||||||||||
Earnings before interest, taxes,
depreciation and amortization: |
||||||||||||||||||||
Net loss GAAP |
$ | (9,955 | ) | $ | (14,427 | ) | $ | (16,202 | ) | $ | (30,687 | ) | $ | (6,247 | ) | |||||
Depreciation and amortization of
property, plant and equipment |
6,409 | 6,047 | 12,566 | 11,801 | 6,157 | |||||||||||||||
Amortization of purchased intangibles |
1,787 | 1,787 | 3,574 | 3,574 | 1,787 | |||||||||||||||
Interest expense, net |
209 | 203 | 428 | 389 | 219 | |||||||||||||||
Income tax expense |
40 | 26 | 154 | 47 | 114 | |||||||||||||||
EBITDA |
$ | (1,510 | ) | $ | (6,364 | ) | $ | 520 | $ | (14,876 | ) | $ | 2,030 | |||||||
Stock-based compensation expense |
1,622 | 1,891 | 3,527 | 3,944 | 1,905 | |||||||||||||||
Restructuring costs |
| 62 | | 405 | | |||||||||||||||
Gain on sale of technology assets, net |
| | (2,078 | ) | | (2,078 | ) | |||||||||||||
Adjusted EBITDA |
$ | 112 | $ | (4,411 | ) | $ | 1,969 | $ | (10,527 | ) | $ | 1,857 | ||||||||