Attached files

file filename
8-K - FORM 8-K - OPNEXT INCd296064d8k.htm

EXHIBIT 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Contact: Steve Pavlovich

Investor Relations

(510) 743-6833

spavlovich@opnext.com

OPNEXT REPORTS THIRD FISCAL QUARTER UNAUDITED OPERATING RESULTS

FREMONT, CA. (February 7, 2012) Opnext, Inc. (NASDAQ: OPXT), a global leader in the design and manufacture of optical modules and components, today announced unaudited financial results for the third fiscal quarter ended December 31, 2011.

Financial Highlights for the Third Fiscal Quarter Ended December 31, 2011:

 

 

Revenue of $53.1 million was down 38.3 percent sequentially and down 45.3 percent compared to the quarter ended December 31, 2010 primarily due to the loss of production capacity at Fabrinet, Opnext’s contract manufacturer in Thailand, following the flooding in October 2011.

 

 

Revenue from sales of 10Gbps and below products decreased 42% compared to the quarter ended September 30, 2011 due to the flooding in Thailand. Revenue from sales of 40Gbps and above products decreased 37% compared to the quarter ended September 30, 2011 due to lower sales of 40Gbps and 100Gbps client-side modules.

 

 

Cisco Systems, Inc. and Hitachi, Ltd. each represented 10% or more of total revenue for the quarter ended December 31, 2011 and combined represented 43% of total revenue.

 

 

Gross margin of 3.8% was down 16.3 percentage points sequentially and down 16.2 percentage points compared to the quarter ended December 31, 2010. Non-GAAP gross margin of 7.1% was down 14.8 percentage points sequentially and down 14.4 percentage points compared to the quarter ended December 31, 2010. The decline relative to the quarter ended September 30, 2011 primarily resulted from lower revenue and a $2.1 million, or 4.0 percentage point, inventory charge resulting from discontinuation of a 10Gbps product.

 

 

GAAP R&D expense of $13.2 million was $0.8 million lower than in the quarter ended September 30, 2011, and Non-GAAP R&D expense of $12.9 million was $0.7 million lower than in the quarter ended September 30, 2011.

 

 

EBITDA was negative $38.9 million compared to negative $1.5 million for the quarter ended September 30, 2011 and negative $1.8 million for the quarter ended December 31, 2010. EBITDA for the quarter ended December 31, 2011 included $21.7 million of fixed asset impairment and damaged inventory charges primarily resulting from the Thailand flood. Adjusted EBITDA for the quarter ended December 31, 2011 was negative $16.0 million compared to positive $0.1 million for the quarter ended September 30, 2011 and positive $1.1 million for the quarter ended December 31, 2010.

 

 

Cash used in operations was $1.4 million compared to $1.9 million used in the quarter ended September 30, 2011 and $2.0 million used in the quarter ended December 31, 2010.

 

 

Cash and cash equivalents were $85.2 million at December 31, 2011. Net of short-term debt, cash and cash equivalents were $65.7 million at December 31, 2011.


 

(unaudited, in millions,

except per share amounts)

   Third
Quarter
Ended
Dec. 31,
2011
    Second
Quarter
Ended
Sept. 30,
2011
    Third
Quarter
Ended
Dec.  31,

2010
    Q3FY12
vs.
Q2FY12
    Q3FY12
vs.
Q3FY11
 

10Gbps and Below

   $ 26.2      $ 44.9      $ 61.8        (41.7 )%      (57.6 )% 

40Gbps and Above

     20.2        32.1        27.4        (37.1 )%      (26.3 )% 

Industrial and Commercial

     6.7        9.0        7.9        (25.5 )%      (15.2 )% 

Total Revenue

   $ 53.1      $ 86.0      $ 97.1        (38.3 )%      (45.3 )% 

GAAP Gross Margin

     3.8     20.1     20.0     (16.3 )%      (16.2 )% 

GAAP Operating Loss

   $ (46.2   $ (10.6   $ (10.0   $ (35.6   $ (36.2

GAAP Net Loss

   $ (46.3   $ (10.0   $ (10.2   $ (36.3   $ (36.1

GAAP Diluted EPS

   $ (0.51   $ (0.11   $ (0.11   $ (0.40   $ (0.40

EBITDA

   $ (38.9   $ (1.5   $ (1.8   $ (37.4   $ (37.1

Non-GAAP Gross Margin

     7.1     21.9     21.5     (14.8 )%      (14.4 )% 

Non-GAAP Operating Loss

   $ (21.5   $ (7.1   $ (5.3   $ (14.4   $ (16.2

Non-GAAP Net Loss

   $ (21.6   $ (6.5   $ (5.5   $ (15.1   $ (16.1

Non-GAAP Diluted EPS

   $ (0.24   $ (0.07   $ (0.06   $ (0.17   $ (0.18

Adjusted EBITDA

   $ (16.0   $ 0.1      $ 1.1      $ (16.1   $ (17.1

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

“I am very pleased with the progress we made in the flood recovery process this quarter,” said Harry Bosco, Chairman and Chief Executive Officer of Opnext. “During the quarter, we started limited assembly and testing of our 10G modules at our facilities in Japan and California and we plan to restart manufacturing in Thailand at Fabrinet’s Pinehurst campus this month, with a return to pre-flood production capacity expected by March 31, 2012.”

“As expected, due to the disruption caused by the flooding, our 10G and below revenues were down significantly in the December quarter. Our 40G and above revenues were also down as orders were impacted by the timing of next-generation 40G and 100G system deployments,” added Mr. Bosco.

“Based on our 10G production recovery plan and the improvement to date in orders for 40G and above products, we expect total revenue for the March 2012 quarter will be between $70.0 million and $75.0 million,” 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 recovery of production capacity, expected improvement in orders for certain products, 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 results for the quarter ending March 31, 2012, 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 flooding in Thailand, including the possibility that the Company’s customers could scale back or cancel their orders in light of perceived or real production and delivery constraints; the possibility that the Company could encounter unexpected difficulties in replacing production capacity lost in the flooding in Thailand, including, but not limited to, difficulties sourcing the necessary equipment; the possibility that available insurance and contractual protections might be inadequate to fully compensate the Company for its losses in connection with the flooding in Thailand; 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 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, Tuesday, February 7, 2012, 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# 45477080. A replay of the conference call can be accessed starting approximately four hours after the call through Tuesday, February 21, 2012, by dialing 855-859-2056 (United States) or 404-537-3406 (International) and using the Conference ID# 45477080. 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 portfolio 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 of 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)

 

     December 31, 2011      March 31, 2011  
    

(unaudited)

        

Assets

     

Current assets:

     

Cash and cash equivalents

   $ 85,215       $ 100,284   

Trade receivables, net

     39,435         70,701   

Inventories

     114,248         118,588   

Prepaid expenses and other current assets

     7,754         7,458   
  

 

 

    

 

 

 

Total current assets

     246,652         297,031   

Property, plant, and equipment, net

     44,530         59,992   

Purchased intangibles

     11,715         17,076   

Other assets

     226         258   
  

 

 

    

 

 

 

Total assets

   $ 303,123       $ 374,357   
  

 

 

    

 

 

 

Liabilities and shareholders’ equity

     

Current liabilities:

     

Trade payables

   $ 45,485       $ 63,383   

Accrued expenses

     22,494         23,771   

Short-term debt

     19,483         18,055   

Capital lease obligations

     14,517         13,513   
  

 

 

    

 

 

 

Total current liabilities

     101,979         118,722   

Capital lease obligations

     11,248         12,554   

Other long-term liabilities

     8,419         6,855   
  

 

 

    

 

 

 

Total liabilities

     121,646         138,131   
  

 

 

    

 

 

 

Total shareholders’ equity

     181,477         236,226   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 303,123       $ 374,357   
  

 

 

    

 

 

 


Opnext, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

     Three months ended
December 31,
    Nine months ended
December 31,
 
     2011     2010     2011     2010  

Revenues

   $ 53,066      $ 97,051      $ 232,180      $ 262,293   

Cost of sales

     49,623        76,244        188,260        206,218   

Amortization of acquired developed technology

     1,445        1,445        4,335        4,335   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     1,998        19,362        39,585        51,740   

Research and development expenses

     13,193        13,656        40,679        46,480   

Selling, general and administrative expenses

     12,904        15,369        40,844        43,773   

Amortization of purchased intangibles

     342        342        1,026        1,026   

Flood-related impairment and other charges, and loss on disposal of property and equipment

     21,774        —          21,649        239   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (46,215     (10,005     (64,613     (39,778

Gain on sale of technology assets, net

     —          —          2,078        —     

Interest expense, net

     (228     (225     (656     (614

Other income (expense), net

     136        124        836        (354
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (46,307     (10,106     (62,355     (40,746

Income tax expense

     (29     (74     (183     (121
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (46,336   $ (10,180   $ (62,538   $ (40,867
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share:

        

Basic and diluted

   $ (0.51   $ (0.11   $ (0.69   $ (0.45

Weighted average number of shares used in computing net loss per share:

        

Basic and diluted

     90,304        89,892        90,246        89,885   


Opnext, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Three months ended
December 31,
    Nine months ended
December 31,
 
     2011     2010     2011     2010  

Cash flows from operating activities

        

Net loss

   $ (46,336   $ (10,180   $ (62,538   $ (40,867

Adjustments to reconcile net loss to net cash used in operating activities:

        

Depreciation and amortization

     5,359        6,263        17,925        18,064   

Amortization of purchased intangibles

     1,787        1,787        5,361        5,361   

Stock-based compensation expense

     939        2,367        4,469        6,311   

Gain on sale of technology assets

     —          —          (2,078     —     

Flood-related impairment and other charges, and loss on disposal of property and equipment

     21,774        —          21,649        239   

Changes in net current assets excluding cash and cash equivalents

     15,083        (2,282     10,202        (17,043
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in operating activities

     (1,394     (2,045     (5,010     (27,935

Cash flows from investing activities

        

Capital expenditures

     (1,379     (1,135     (5,216     (6,324

Proceeds from sale of technology assets, net

     —          —          2,078        —     

Proceeds from disposal of property and equipment

     —          —          148        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,379     (1,135     (2,990     (6,324

Cash flows from financing activities

        

Payments on short-term debt

     —          (3,433     —          (3,433

Payments on capital lease obligations

     (2,224     (2,932     (6,874     (8,525

Restricted stock repurchased

     —          —          (145     —     

Exercise of stock options

     —          —          113        55   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (2,224     (6,365     (6,906     (11,903

Effect of foreign exchange rates on cash and cash equivalents

     (281     (532     (163     956   
  

 

 

   

 

 

   

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (5,278     (10,077     (15,069     (45,206

Cash and cash equivalents at beginning of period

     90,493        97,514        100,284        132,643   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 85,215      $ 87,437      $ 85,215      $ 87,437   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-cash financing activities

        

Capital lease obligations incurred

   $ (2,037   $ (1,034   $ (4,532   $ (9,455


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, gain on sale of technology assets, net, and impairment and flood charges) 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.

Flood-related expenses: As a result of the October flooding in Thailand, the Company recorded charges of $0.4 million of direct expenses associated with managing the flood-related recovery plan.

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.

Flood-related impairment and other charges: As a result of the October flooding in Thailand, the Company recorded charges of $10.9 million for damaged inventory and $9.7 million of impaired fixed assets for items located at Fabrinet’s Chokchai facility. In addition, the Company recorded $1.1 million of impairment charges on capitalized software expenses deemed not usable in the future.


Opnext, Inc.

Reconciliation of GAAP Measures to Non-GAAP Measures

(in thousands, except per share data)

 

     Three Months Ended     Nine Months Ended     Three
Months
Ended
 
     Dec 31,
2011
    Dec 31,
2010
    Dec 31,
2011
    Dec 31,
2010
    Sept. 30,
2011
 

GAAP gross margin

   $ 1,998      $ 19,362      $ 39,585      $ 51,740      $ 17,285   

GAAP gross margin %

     3.8     20.0     17.0     19.7     20.1

Gross margin adjustments:

          

Amortization of acquired developed technology

   $ 1,445      $ 1,445      $ 4,335      $ 4,335      $ 1,445   

Cost of sales adjustments:

          

Stock-based compensation expense

     105        105        353        437        139   

Flood-related expenses

     224        —          224        —          —     

Restructuring costs

     —          —          —          28        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales adjustments

   $ 329      $ 105      $ 577      $ 465      $ 139   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

   $ 3,772      $ 20,912      $ 44,497      $ 56,540      $ 18,869   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin %

     7.1     21.5     19.2     21.6     21.9

GAAP research and development expense

   $ (13,193   $ (13,656   $ (40,679   $ (46,480   $ (14,008

Stock-based compensation expense

     291        334        1,098        1,132        413   

Restructuring costs

     —          —          —          209        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total research and development adjustments

   $ 291      $ 334      $ 1,098      $ 1,341      $ 413   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP research and development expense

   $ (12,902   $ (13,322   $ (39,581   $ (45,139   $ (13,595
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating loss

   $ (46,215   $ (10,005   $ (64,613   $ (39,778   $ (10,554

GAAP operating loss %

     (87.1 )%      (10.3 )%      (27.8 )%      (15.2 )%      (12.3 )% 

Operating loss adjustments:

          

Impairment and flood charges

   $ 21,653      $ —        $ 21,653      $ —        $ —     

Amortization of acquired developed technology

     1,445        1,445        4,335        4,335        1,445   

Amortization of purchased intangibles

     342        342        1,026        1,026        342   

Total cost of sales adjustments

     329        105        577        465        139   

Total research and development adjustments

     291        334        1,098        1,341        413   

Selling, general and administrative adjustments:

          

Stock-based compensation expense

   $ 543      $ 1,928      $ 3,015      $ 4,742      $ 1,070   

Flood-related expenses

     141        —          141        —          —     

Restructuring costs

     —          536        —          704        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total selling, general and administrative adjustments

   $ 684      $ 2,464      $ 3,156      $ 5,446      $ 1,070   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating loss

   $ (21,471   $ (5,315   $ (32,768   $ (27,165   $ (7,145
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating loss %

     (40.5 )%      (5.5 )%      (14.1 )%      (10.4 )%      (8.3 )% 

GAAP net loss

   $ (46,336   $ (10,180   $ (62,538   $ (40,867   $ (9,955

GAAP net loss%

     (87.3 )%      (10.5 )%      (26.9 )%      (15.6 )%      (11.6 )% 

GAAP net loss per share:

          

Basic and diluted

   $ (0.51   $ (0.11   $ (0.69   $ (0.45   $ (0.11

Weighted average shares used in computing GAAP net loss per share:

          

Basic and diluted

     90,304        89,892        90,246        89,885        90,300   

Net loss adjustments:

          

Flood-related impairment and other charges

   $ 21,653      $ —        $ 21,653      $ —        $ —     

Amortization of acquired developed technology

     1,445        1,445        4,335        4,335        1,445   

Amortization of purchased intangibles

     342        342        1,026        1,026        342   

Gain on sale of technology assets, net

     —          —          (2,078     —          —     

Total cost of sales adjustments

     329        105        577        465        139   

Total research and development adjustments

     291        334        1,098        1,341        413   

Total selling, general & administrative adjustments

     684        2,464        3,156        5,446        1,070   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (21,592   $ (5,490   $ (32,771   $ (28,254   $ (6,546
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss %

     (40.7 )%      (5.7 )%      (14.1 )%      (10.8 )%      (7.6 )% 

Non-GAAP net loss per share:

          

Basic and diluted

   $ (0.24   $ (0.06   $ (0.36   $ (0.31   $ (0.07

Weighted average shares used in computing Non-GAAP net loss per share:

          

Basic and diluted

     90,304        89,892        90,246        89,885        90,300   


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 Company’s 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 (in thousands).

 

     Three Months Ended     Nine Months Ended     Three  Months
Ended

Sept. 30,
2011
 
     Dec. 31,
2011
    Dec. 31,
2010
    Dec. 31,
2011
    Dec. 31,
2010
   

Earnings before interest, taxes, depreciation and amortization:

          

Net loss – GAAP

   $ (46,336 )   $ (10,180   $ (62,538   $ (40,867   $ (9,955

Depreciation and amortization of property, plant and equipment

     5,359        6,262        17,925        18,063        6,409   

Amortization of purchased intangibles

     1,787        1,787        5,361        5,361        1,787   

Interest expense, net

     228        225        656        614        209   

Income tax expense

     29        74        183        121        40   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ (38,933   $ (1,832 )   $ (38,413 )   $ (16,708 )   $ (1,510

Flood-related impairment and other charges

     21,653        —          21,653        —          —     

Stock-based compensation expense

     939        2,367        4,466        6,311        1,622   

Flood-related expense

     365        —          365        —          —     

Restructuring costs

     —          536        —          941        —     

Gain on sale of technology assets, net

     —          —          (2,078     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (15,976   $ 1,071      $ (14,007 )   $ (9,456 )   $ 112