Attached files

file filename
8-K - FORM 8-K - MACOM Technology Solutions Holdings, Inc.d438932d8k.htm

Exhibit 99.1

 

LOGO

 

M/A-COM Technology Solutions Holdings, Inc. Reports Fourth Quarter and

Fiscal Year 2012 Financial Results

LOWELL, MA, November 13, 2012 - M/A-COM Technology Solutions Holdings, Inc. (NASDAQ: MTSI) (“M/A-COM Tech”), a leading supplier of high performance analog semiconductor solutions, today reported its financial results for the fourth quarter and fiscal year ended September 28, 2012.

Fourth Quarter Fiscal Year 2012 GAAP Results

 

   

Revenue was $74.6 million, compared to $77.1 million in the prior quarter;

 

   

Gross margin was 42.3 percent, compared to 45.9 percent in the prior quarter;

 

   

Operating margin was 19.5 percent, compared to 20.0 percent in the prior quarter;

 

   

Net income was $17.0 million, or $0.36 per diluted share, compared to a net income of $13.5 million, or $0.29 per share in the prior quarter; and

 

   

Cash and cash equivalents totaled $84.5 million.

Fourth Quarter Fiscal Year 2012 Non-GAAP Results

 

   

Gross margin was 43.9 percent, compared to 46.8 percent in the prior quarter;

 

   

Operating margin was 20.5 percent, compared to 22.5 percent in the prior quarter; and

 

   

Net income was $10.4 million, or $0.22 per diluted share, compared to net income of $11.8 million, or $0.25 per diluted share in the prior quarter.

Fiscal Year 2012 Results

Fiscal year 2012 revenue was $302.2 million, compared to $310.3 million in fiscal 2011. Non-GAAP net income was $42.1 million, or $0.94 per diluted share, compared to $33.2 million, or $0.80 per share in fiscal 2011.

Charles Bland, Chief Executive Officer of M/A-COM Tech, stated “Fiscal fourth quarter revenue and net income per share results were both in line with our expectations though the macroeconomic environment continued to impact our end markets. Gross margin was negatively impacted during the quarter primarily due to warranty expense and manufacturing costs associated with the ramp-up of a new radar program.”

Mr. Bland noted, “We achieved a record non-GAAP operating profit for fiscal year 2012, increasing 19 percent over the prior year on slightly lower revenue. Additionally, we ended the year with a robust product development pipeline and continued momentum in new product releases. Looking to fiscal year 2013, we remain focused on executing on our new product initiatives to support revenue growth and margin expansion while further leveraging our operational efficiencies.”


Business Outlook

M/A-COM Tech currently expects first quarter of fiscal 2013 revenue to range between $72 million and $77 million, non-GAAP gross margin between 44 and 45 percent, and non-GAAP earnings per diluted share between $0.19 and $0.23, based on 48 million shares outstanding.

Conference Call

M/A-COM Tech will host a conference call on Tuesday, November 13, 2012 at 5:00 p.m. Eastern Time to discuss its fourth quarter and fiscal 2012 financial results and business outlook. Investors and analysts may join the conference call by dialing 1-877-837-3908 and providing the confirmation code 39791367. International callers may join the teleconference by dialing 1-973-872-3000 and entering the same confirmation code at the prompt. A telephone replay of the call will be made available on November 13th approximately two hours after the call and will remain available for 3 business days. The replay number is 1-855-859-2056 with a pass code of 39791367. International callers should dial 1-404-537-3406 and enter the same pass code at the prompt.

Additionally, this conference call will be broadcast live over the Internet and can be accessed by all interested parties in the Investors section of M/A-COM Tech’s website at http://www.macomtech.com. To listen to the live call, please go to the Investors section of M/A-COM Tech’s website and click on the conference call link at least fifteen minutes prior to the start of the conference call. For those unable to participate during the live broadcast, a replay will be available shortly after the call and will remain available for approximately 30 days.

About M/A-COM Technology Solutions Holdings, Inc.

M/A-COM Tech (www.macomtech.com) is a leading supplier of high performance analog semiconductor solutions for use in radio frequency (RF), microwave, and millimeter wave applications. Recognized for its broad portfolio of products, M/A-COM Tech serves diverse markets including CATV, wireless infrastructure, optical communications, aerospace and defense, automotive, industrial, medical, and mobile devices. M/A-COM Tech builds on more than 60 years of experience designing and manufacturing innovative product solutions for customers worldwide.

Headquartered in Lowell, Massachusetts, M/A-COM Tech is certified to the ISO9001 international quality standard and ISO14001 environmental management standard. M/A-COM Tech has design centers and sales offices throughout North America, Europe, Asia and Australia.

Special Note Regarding Forward-Looking Statements

This press release contains forward-looking statements based on M/A-COM Tech management’s beliefs and assumptions and on information currently available to our management. Forward-looking statements include, among others, information concerning our stated business outlook and future results of operations, our continued focus on executing on our new product initiatives to support revenue growth and margin expansion while further leveraging our operational efficiencies, and any statements regarding future trends, business strategies, competitive position, industry conditions and market opportunities. Forward-looking statements include all statements that are not historical facts and generally may be identified by terms such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “intends,” “may,” “plans,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” or similar expressions and the negatives of those terms.


Forward-looking statements contained in this press release reflect M/A-COM Tech’s current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause those events or our actual activities or results to differ materially from those expressed in any forward-looking statement. Although M/A-COM Tech believes that the expectations reflected in the forward-looking statements are reasonable, it cannot and does not guarantee future events, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements, including, among others, the potential for continued weakness in our Networks market, lower than expected demand in any or all of our three primary markets or from any of our large OEM customers based on macro-economic weakness or otherwise, the potential for defense spending cuts, program cancellations or sequestration, lower than expected utilization and absorption in our manufacturing facilities, lack of success or slower than expected success in our new product development efforts, loss of business due to competitive factors, obsolescence, customer program shifts or otherwise, lower than anticipated or slower than expected customer acceptance of our new product introductions, the potential for a shift in the mix of products sold in any period toward lower-margin products or a shift in the geographical mix of our revenues, the potential for increased pricing pressure based on competitive factors, technology shifts or otherwise, the impact of any acquisition, divestiture or restructuring activity, the impact of supply shortages or other disruptions in our internal or outsourced supply chain, the relative success of our cost-savings initiatives, the potential for inventory obsolescence and related write-offs, the impact of any current or future litigation instituted by or against us, and the impact of any claims of intellectual property infringement or misappropriation, which could require us to pay substantial damages for infringement, expend significant resources in prosecuting or defending such matters or developing non-infringing technology, incur material liability for royalty or license payments, or prevent us from selling certain of our products, as well as those factors described in “Risk Factors” in M/A-COM Tech’s filings with the Securities and Exchange Commission (SEC), including its Quarterly Report on Form 10-Q for the quarterly period ended June 29, 2012 as filed with the SEC on August 7, 2012. M/A-COM Tech undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

In addition to GAAP reporting, M/A-COM Tech provides investors with Non-GAAP financial reporting, including gross margin, operating margin, net income and other data calculated on a Non-GAAP basis. This Non-GAAP information excludes amortization of acquisition-related intangibles, share-based and other non-cash compensation expense, restructuring charges, Optomai litigation costs, changes in the carrying values of liabilities measured at fair value, other non-cash expenses and certain income tax items. Management does not believe that the excluded items are reflective of M/A-COM Tech’s underlying performance. The exclusion of these and other similar items from M/A-COM Tech’s Non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent or unusual. M/A-COM Tech believes this Non-GAAP financial information provides additional insight into M/A-COM Tech’s on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of M/A-COM Tech’s on-going operations and enable more meaningful period to period comparisons. These Non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A reconciliation between GAAP and Non-GAAP financial data is included in the supplemental financial data attached to this press release.


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited and in thousands, except per share data)

 

     Three Months Ended     Fiscal Year Ended  
    

September 28,

2012

   

June 29,

2012

   

September 30,

2011

   

September 28,

2012

   

September 30,

2011

 

Revenue

   $ 74,563      $ 77,125      $ 78,802      $ 302,203      $ 310,295   

Cost of revenue

     43,029        41,721        43,919        167,301        178,435   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     31,534        35,404        34,883        134,902        131,860   

Operating expenses:

          

Research and development

     7,960        9,193        10,588        35,817        36,121   

Selling, general and administrative

     11,730        10,706        11,486        44,754        48,103   

Accretion of contingent consideration

     (2,945     101        (450     (3,922     210   

Restructuring charges

     276        —          633        1,862        1,499   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     17,021        20,000        22,257        78,511        85,933   

Income from operations

     14,513        15,404        12,626        56,391        45,927   

Other (income) expense:

          

Accretion of common stock warrant liability

     (5,966     (3,198     (5,161     (3,175     5,080   

Accretion of Class B conversion liability

     —          —          (17,314     44,119        39,737   

Interest expense

     150        161        811        695        1,561   

Other income - related party

     (94     (91     —          (185     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other (income) expense

     (5,910     (3,128     (21,664     41,454        46,378   

Income (loss) before income taxes

     20,423        18,532        34,290        14,937        (451

Income tax provision (benefit)

     3,465        4,987        (5,860     15,953        1,319   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

     16,958        13,545        40,150        (1,016     (1,770

Net income from discontinued operations

     —          —          —          —          754   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     16,958        13,545        40,150        (1,016     (1,016

Accretion of redeemable preferred stock and participating stock dividends

     (49     (41     (39,648     (2,616     (80,452
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 16,909      $ 13,504      $ 502      $ (3,632   $ (81,468
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

          

Basic income (loss) per common share:

          

Income (loss) from continuing operations

   $ 0.37      $ 0.30      $ 0.29      $ (0.15   $ (54.63

Income from discontinued operations

     —          —          —          —          0.50   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) - basic

   $ 0.37      $ 0.30      $ 0.29      $ (0.15   $ (54.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per common share:

          

Income (loss) from continuing operations

   $ 0.36      $ 0.29      $ 0.12      $ (0.15   $ (54.63

Income from discontinued operations

     —          —          —          —          0.50   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) - diluted

   $ 0.36      $ 0.29      $ 0.12      $ (0.15   $ (54.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used to compute net income (loss) per share:

          

Basic

     45,235        45,160        1,721        24,758        1,505   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     46,913        47,264        4,053        24,758        1,505   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(unaudited and in thousands, except per share data)

 

     Three Months Ended  
     September 28, 2012     June 29, 2012     September 30, 2011  
     Amount     % Revenue     Amount     % Revenue     Amount     % Revenue  

Gross profit - GAAP

   $ 31,534        42.3   $ 35,404        45.9   $ 34,883        44.3

Amortization expense

     841        1.1        383        0.5        381        0.5   

Non-cash compensation expense

     335        0.4        302        0.4        45        0.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit - Non-GAAP

   $ 32,710        43.9   $ 36,089        46.8   $ 35,309        44.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and Development - GAAP

   $ 7,960        10.7   $ 9,193        11.9   $ 10,588        13.4

Non-cash compensation expense

     (367     (0.5     (388     (0.5     (103     (0.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and Development - Non-GAAP

   $ 7,593        10.2   $ 8,805        11.4   $ 10,485        13.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, General and Administrative - GAAP

   $ 11,730        15.7   $ 10,706        13.9   $ 11,486        14.6

Amortization expense

     (545     (0.7     (257     (0.3     (258     (0.3

Non-cash compensation expense

     (871     (1.2     (503     (0.7     (274     (0.3

Optomai litigation costs

     (484     (0.6     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, General and Administrative - Non-GAAP

   $ 9,830        13.2   $ 9,946        12.9   $ 10,954        13.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses - GAAP

   $ 17,021        22.8   $ 20,000        25.9   $ 22,257        28.2

Amortization expense

     (545     (0.7     (257     (0.3     (258     (0.3

Non-cash compensation expense

     (1,238     (1.7     (891     (1.2     (377     (0.5

Optomai litigation costs

     (484     (0.6     —          —          —          —     

Accretion of contingent consideration

     2,945        3.9        —          —          450        0.6   

Restructuring charges

     (276     (0.4     (101     (0.1     (633     (0.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses - Non-GAAP

   $ 17,423        23.4   $ 18,751        24.3   $ 21,439        27.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations - GAAP

   $ 14,513        19.5   $ 15,404        20.0   $ 12,626        16.0

Amortization expense

     1,386        1.9        640        0.8        639        0.8   

Non-cash compensation expense

     1,573        2.1        1,193        1.5        422        0.5   

Optomai litigation costs

     484        0.6        —          —          —          —     

Accretion of contingent consideration

     (2,945     (3.9     101        0.1        (450     (0.6

Restructuring charges

     276        0.4        —          —          633        0.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations - Non-GAAP

   $ 15,287        20.5   $ 17,338        22.5   $ 13,870        17.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - GAAP

   $ 16,958        22.7   $ 13,545        17.6   $ 40,150        51.0

Amortization expense

     1,054        1.4        437        0.6        956        1.2   

Non-cash compensation expense

     1,196        1.6        815        1.1        631        0.8   

Optomai litigation costs

     368        0.5        —          —          —          —     

Accretion of contingent consideration

     (2,239     (3.0     69        0.1        (673     (0.9

Restructuring charges

     210        0.3        —          —          947        1.2   

Accretion of common stock warrant liability

     (5,966     (8.0     (3,198     (4.1     (5,161     (6.5

Accretion of Class B conversion liability

     —          —          —          —          (17,314     (22.0

Non-cash interest expense

     54        0.1        46        0.1        980        1.2   

Non-recurring tax items

     (1,202     (1.6     126        0.2        (11,602     (14.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - Non-GAAP

   $ 10,433        14.0   $ 11,840        15.4   $ 8,914        11.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)

(unaudited and in thousands, except per share data)

 

     Three Months Ended  
     September 28, 2012      June 29, 2012      September 30, 2011  
     Amount     Income per
diluted
share
     Amount     Income per
diluted
share
     Amount     Income per
diluted
share
 

Net income - GAAP:

              

Net income

   $ 16,958      $ 0.36       $ 13,545      $ 0.29       $ 40,150      $ 9.91   

Accretion of redeemable preferred stock and participating stock dividends

     (49     —           (41     —           (39,648     (9.79
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 16,909      $ 0.36       $ 13,504      $ 0.29       $ 502      $ 0.12   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income - Non-GAAP

   $ 10,433      $ 0.22       $ 11,840      $ 0.25       $ 8,914      $ 0.21   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Diluted shares - GAAP

     46,913           47,264           4,053     

Convertible preferred stock

     —             —             37,748     

Incremental stock options, warrants, restricted stock and units

     513           549           227     
  

 

 

      

 

 

      

 

 

   

Diluted shares - Non-GAAP

     47,426           47,813           42,028     
  

 

 

      

 

 

      

 

 

   


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)

(unaudited and in thousands, except per share data)

 

     Fiscal Year Ended  
     September 28, 2012     September 30, 2011  
     Amount     % Revenue     Amount     % Revenue  

Gross profit - GAAP

   $ 134,902        44.6   $ 131,860        42.5

Amortization expense

     1,988        0.7        1,588        0.5   

Non-cash compensation expense

     715        0.2        335        0.1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit - Non-GAAP

   $ 137,605        45.5   $ 133,783        43.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Research and development - GAAP

   $ 35,817        11.9   $ 36,121        11.6

Non-cash compensation expense

     (979     (0.3     (258     (0.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Research and development - Non-GAAP

   $ 34,838        11.5   $ 35,863        11.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative - GAAP

   $ 44,754        14.8   $ 48,103        15.5

Amortization expense

     (1,317     (0.4     (1,069     (0.3

Optomai litigation costs

     (484     (0.2     —          —     

Non-cash compensation expense

     (2,068     (0.7     (964     (0.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative - Non-GAAP

   $ 40,885        13.5   $ 46,070        14.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses - GAAP

   $ 78,511        26.0   $ 85,933        27.7

Amortization expense

     (1,317     (0.4     (1,069     (0.3

Optomai litigation costs

     (484     (0.2     —          —     

Non-cash compensation expense

     (3,047     (1.0     (1,222     (0.4

Accretion of contingent consideration

     3,922        1.3        (210     (0.1

Restructuring charges

     (1,862     (0.6     (1,499     (0.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses - Non-GAAP

   $ 75,723        25.1   $ 81,933        26.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations - GAAP

   $ 56,391        18.7   $ 45,927        14.8

Amortization expense

     3,305        1.1        2,657        0.9   

Non-cash compensation expense

     3,762        1.2        1,557        0.5   

Optomai litigation costs

     484        0.2        —          —     

Accretion of contingent consideration

     (3,922     (1.3     210        0.1   

Restructuring charges

     1,862        0.6        1,499        0.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations - Non-GAAP

   $ 61,882        20.5   $ 51,850        16.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss - GAAP

   $ (1,016     (0.3 )%    $ (1,016     (0.3 )% 

Amortization expense

     2,361        0.8        2,578        0.8   

Non-cash compensation expense

     2,688        0.9        1,511        0.5   

Optomai litigation costs

     346        0.1        —          —     

Accretion of contingent consideration

     (2,802     (0.9     204        0.1   

Restructuring charges

     1,330        0.4        1,454        0.5   

Accretion of common stock warrant liability

     (3,175     (1.1     5,080        1.6   

Accretion of Class B conversion liability

     44,119        14.6        39,737        12.8   

Non-cash interest expense

     194        0.1        742        0.2   

Discontinued operations

     —          —          (754     (0.2

Non-recurring tax items

     (1,961     (0.6     (16,351     (5.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income - Non-GAAP

   $ 42,084        13.9   $ 33,185        10.7
  

 

 

   

 

 

   

 

 

   

 

 

 


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)

(unaudited and in thousands, except per share data)

 

     Fiscal Year Ended  
     September 28, 2012     September 30, 2011  
     Amount     Income
(loss) per
diluted
share
    Amount     Income
(loss) per
diluted
share
 

Net loss – GAAP:

        

Net loss

   $ (1,016   $ (0.04   $ (1,016   $ (0.68

Accretion of redeemable preferred stock and participating stock dividends

     (2,616     (0.11     (80,452     (53.45
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (3,632   $ (0.15   $ (81,468   $ (54.13
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income – Non-GAAP

   $ 42,084      $ 0.94      $ 33,185      $ 0.80   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted shares – GAAP

     24,758         1,505    

Convertible preferred stock

     17,803         37,748    

Incremental stock options, warrants, restricted stock and units

     2,351         2,423    
  

 

 

     

 

 

   

Diluted shares – Non-GAAP

     44,912         41,676    
  

 

 

     

 

 

   


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

 

     September 28,
2012
     September 30,
2011
 

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 84,528       $ 45,668   

Accounts receivable, net

     54,184         46,212   

Inventories

     57,459         52,480   

Deferred income taxes and other current assets

     16,863         12,175   
  

 

 

    

 

 

 

Total current assets

     213,034         156,535   

Property and equipment, net

     30,209         25,364   

Goodwill and intangible assets, net

     22,766         26,071   

Other assets

     2,064         3,298   
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 268,073       $ 211,268   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

     

Current liabilities:

     

Accounts payable, accrued liabilities and other

   $ 41,155       $ 38,990   

Deferred revenue

     7,992         13,119   

Current portion of contingent consideration

     6,580         15,000   
  

 

 

    

 

 

 

Total current liabilities

     55,727         67,109   

Contingent consideration, less current portion

     —           10,502   

Common stock warrant liability

     7,561         10,736   

Class B conversion liability

     —           81,378   

Deferred income taxes and other long-term liabilities

     5,327         4,362   
  

 

 

    

 

 

 

Total liabilities

     68,615         174,087   
  

 

 

    

 

 

 

Redeemable and convertible preferred stock

     —           182,018   
  

 

 

    

 

 

 

Commitments and contingencies

     

Stockholders’ equity (deficit)

     199,458         (144,837
  

 

 

    

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

   $ 268,073       $ 211,268   
  

 

 

    

 

 

 


M/A-COM TECHNOLOGY SOLUTIONS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited and in thousands)

 

     Fiscal Year Ended  
     September 28,
2012
    September 30,
2011
 

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net loss

   $ (1,016   $ (1,016

Adjustments to reconcile net loss to net cash from operating activities — net of effects from acquisition:

    

Accretion of common stock warrant liability

     (3,175     5,080   

Accretion of Class B conversion liability

     44,119        39,737   

Depreciation and amortization

     12,233        10,410   

Accretion of contingent consideration

     (3,922     210   

Share-based and other noncash incentive compensation

     3,762        1,557   

Amortization of deferred financing costs

     271        765   

Deferred income taxes and other

     2,013        (8,943

Change in operating assets and liabilities (net of assets acquired and liabilities assumed in acquisition):

    

Accounts receivable

     (7,972     (690

Inventories

     (4,979     (7,121

Prepaid expenses and other assets

     (5,159     (1,877

Accounts payable and accrued liabilities and other

     4,146        (5,959

Deferred revenue

     (5,127     660   
  

 

 

   

 

 

 

Net cash from operating activities

     35,194        32,813   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Acquisition of a business - net of cash acquired

     —          (1,807

Proceeds from sale of assets

     —          3,042   

Purchases of property and equipment

     (15,679     (9,781
  

 

 

   

 

 

 

Net cash from investing activities

     (15,679     (8,546
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from initial public offering, net of underwriters’ discount

     98,175        —     

Payment of Class B preference

     (60,000     —     

Financing and offering costs

     (3,362     (2,448

Proceeds from stock option exercises

     527        611   

Payments on notes payable

     —          (30,000

Payments on capital leases

     —          (1,426

Proceeds from issuance of convertible preferred stock with warrants and conversion features

     —          118,680   

Excess tax benefits

     214        —     

Repurchase of common stock

     (685     —     

Payment of contingent consideration

     (15,000     (8,825

Payment of dividends

     (507     (79,137

Payments to Mimix Holdings, Inc. preferred and common stockholders

     (17     —     
  

 

 

   

 

 

 

Net cash from financing activities

     19,345        (2,545
  

 

 

   

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

     38,860        21,722   

CASH AND CASH EQUIVALENTS — Beginning of year

     45,668        23,946   
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS — End of year

   $ 84,528      $ 45,668   
  

 

 

   

 

 

 


Company Contact:

M/A-COM Technology Solutions Holdings, Inc.

Conrad Gagnon

Chief Financial Officer

P: 978-656-2550

E: Conrad.Gagnon@macomtech.com

Investor Relations Contact:

Shelton Group

Leanne K. Sievers

EVP, Investor Relations

P: 949-224-3874

E: lsievers@sheltongroup.com