Attached files

file filename
8-K - 8-K - ONTO INNOVATION INC.nano-8k_20171102.htm

Exhibit 99.1

 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

 

Investor Relations Contact:

 

Company Contact:

Claire McAdams

 

Jeffrey Andreson, CFO

Headgate Partners LLC

 

Nanometrics Incorporated

530.265.9899

 

408.545.6143

claire@headgatepartners.com

 

jandreson@nanometrics.com

Nanometrics Reports Third Quarter 2017 Financial Results

 

MILPITAS, Calif., November 2, 2017 — Nanometrics Incorporated (NASDAQ: NANO), a leading provider of advanced process control systems, today announced financial results for its fiscal third quarter, which ended September 30, 2017.

 

Q3 2017 Highlights:

 

-

Continued Broad-Based Deployment of Atlas® III. The company recognized revenues on Atlas III systems into high-volume manufacturing at multiple leading company fabs and regions, and across every key device type in the industry: foundry/logic, 3D-NAND and DRAM.

 

-

SpectraProbe™ Adopted for High-Volume Manufacturing.  Nanometrics recognized revenues of its new SpectraProbe data analytics product with its first high-volume manufacturing customer during the third quarter. Launched in July of this year, this new software-based process control solution is designed to provide advanced analytics to maximize fab productivity.

 

-

Accelerating Deployment of NanoDiffract® 4. The company’s most advanced version of its proprietary NanoDiffract modeling software, launched in July, was deployed in multiple sites for R&D and high-volume manufacturing of the industry’s most advanced 3D-NAND and foundry/logic devices.

 

GAAP Results

 

Q3 2017

Q2 2017

Q3 2016

Revenues (Millions)

$56.7

$64.4

$58.7

Gross Margin

54.1%

52.2%

51.8%

Operating Margin

13.2%

16.5%

15.4%

Net Income (Millions)

$5.8

$8.3

$7.9

Earnings per Diluted Share

$0.22

$0.32

$0.31

 

 

 

 

Non-GAAP Results

 

Q3 2017

Q2 2017

Q3 2016

Gross Margin

54.4%

52.4%

52.5%

Operating Margin

13.9%

17.2%

16.2%

Net Income (Millions)

$5.7

$7.8

$8.3

Earnings per Diluted Share

$0.22

$0.30

$0.33

A reconciliation between GAAP operating results and non-GAAP operating results is provided following the financial statements that are part of this release and on the investor page of Nanometrics' website. Non-GAAP results exclude the impact of amortization of acquired intangibles, restructuring, executive search costs and certain discrete tax items.

 

“The positive business environment continues, for our industry as well as for Nanometrics, as we drive to record business levels in 2017,” commented Dr. Timothy J. Stultz, president and chief executive officer. “Whereas third-quarter revenue results were hampered by the timing of customer acceptance of a few systems, we continue to expect fourth-quarter revenues to be at record levels – significantly above our previous quarterly highs – even before adding the contribution of revenues delayed from the third quarter. With wafer fab equipment spending tracking to an all-time high – driven largely by significant investments in 3D-NAND, where Nanometrics has a strong market leadership position – we are expecting 2017 to be our fourth straight year of double-digit revenue growth, with record annual revenues and increasing earnings per share for our company.”

 

Third Quarter 2017 Summary

Revenues for the third quarter of 2017 were $56.7 million, down 12.0% from $64.4 million in the second quarter of 2017, and down 3.5% from $58.7 million in the third quarter of 2016. On a GAAP basis, gross margin was 54.1%, compared to 52.2% in the prior quarter and 51.8% in the year-ago period. Operating income was $7.5 million, compared to $10.7 million in the prior quarter and $9.1 million in the year-ago period. Net income was $5.8 million or $0.22 per diluted share, compared to $8.3 million or $0.32 per diluted share in the prior quarter and $7.9 million or $0.31 per diluted share in the third quarter of 2016.

 

On a non-GAAP basis, which excludes amortization of acquired intangible assets and restructuring, gross margin was 54.4%, compared to 52.4% in the prior quarter and 52.5% in the year-ago period. Gross margin improved primarily as a result of higher-than-expected


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

service margins in the quarter. Non-GAAP operating income was $7.9 million, compared to $11.1 million in the prior quarter and $9.5 million in the third quarter of 2016. Non-GAAP net income, which adjusts for amortization of intangible assets, restructuring, executive search costs and certain discrete tax items, was $5.7 million or $0.22 per diluted share, compared to $7.8 million or $0.30 per diluted share in the prior quarter and $8.3 million or $0.33 per diluted share in the third quarter of 2016.

 

Business Outlook

Management expects fourth-quarter 2017 revenues in the range of $72 to $80 million. Gross margin is expected to be in the range of 53.5% to 54.5% on both a GAAP and non-GAAP basis. Management expects fourth-quarter operating expenses to range between $23.5 million and $24.3 million on both a GAAP and non-GAAP basis, and earnings in the range of $0.40 to $0.50 per diluted share on both a GAAP and non-GAAP basis.

 

Conference Call Details

A conference call to discuss third quarter 2017 results will be held today at 4:30 p.m. EDT (1:30 p.m. PDT). To participate in the conference call, the dial-in numbers are (877) 374-4041 for domestic callers and (253) 237-1156 for international callers. The conference ID is 51893339. A live and recorded webcast and supplemental financial information will be made available on the investor page of the Nanometrics website at www.nanometrics.com.

 

Use of Non-GAAP Financial Information

The non-GAAP gross profit, gross margin, operating income, operating income margin, net income, net income per share, which exclude certain expenses, charges and special items, and free cash flow, were not prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). Management uses non-GAAP financial results, which exclude amortization of acquired intangibles assets, restructuring charges, executive search costs and certain discrete tax items, to evaluate the company’s ongoing performance and to enable comparison to other periods that did not include these items. The company believes the presentation of non-GAAP results is useful to investors for analyzing ongoing business trends, comparing performance to prior periods, and enhancing the investor’s ability to view the company’s results from management’s perspective; however, investors are cautioned that other companies may calculate these measures differently than Nanometrics does, which would limit the usefulness of these financial measures. A table presenting a reconciliation of GAAP results to non-GAAP results is included at the end of this press release and is available on the investor page of the Nanometrics website at www.nanometrics.com.

 

About Nanometrics

Nanometrics is a leading provider of advanced, high-performance process control metrology and inspection systems used primarily in the fabrication of semiconductors and other solid-state devices, including sensors, optoelectronic devices, high-brightness LEDs, discretes and data storage components. Nanometrics’ automated and integrated metrology systems measure critical dimensions, device structures, topography and various thin film properties, including three-dimensional features and film thickness, as well as optical, electrical and material properties. The company’s process control solutions are deployed throughout the fabrication process, from front-end-of-line substrate manufacturing, to high-volume production of semiconductors and other devices, to advanced three-dimensional wafer-level packaging applications. Nanometrics’ systems enable advanced process control for device manufacturers, providing improved device yield at reduced manufacturing cycle time, supporting the accelerated product life cycles in the semiconductor and other advanced device markets. The company maintains its headquarters in Milpitas, California, with sales and service offices worldwide. Nanometrics is traded on NASDAQ Global Select Market under the symbol NANO. Nanometrics’ website is http://www.nanometrics.com.

 

Forward Looking Statements

Certain statements in this press release, including those found in Dr. Stultz’s quote, and under the caption “Business Outlook,” are forward-looking statements that involve a number of risks and uncertainties that could cause actual results to differ materially from those described in this release. Although Nanometrics believes that the expectations reflected in the forward-looking statements are reasonable, actual results could differ materially from these expectations due to a variety of factors, including, but not limited to: decreased levels of industry spending; slowing adoption rate of Nanometrics’ new products; Nanometrics’ inability to gain additional market share, increase sales, ship products as scheduled, achieve customer acceptance of new products, or outperform the industry; decreased demand for Nanometrics’ products; shifts in the timing of customer orders and product shipments; technology adoption rates; changes in customer and product mix; changes in market share; changes in operating expenses; and general economic conditions. For additional information and considerations regarding the risks faced by Nanometrics that could cause actual results to differ materially, see its annual report on Form 10-K for the year ended December 31, 2016, as filed with the Securities and Exchange Commission on March 3, 2017 including under the caption “Risk Factors,” as well as other periodic reports filed with the SEC from time to time. Nanometrics disclaims any obligation to update information contained in any forward-looking statement, except as required by law.

2/6


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

September 30, 2017

 

 

December 31,

2016

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

44,041

 

 

$

47,062

 

Marketable securities

 

 

96,316

 

 

 

82,899

 

Accounts receivable, net

 

 

41,261

 

 

 

39,457

 

Inventories

 

 

55,020

 

 

 

38,837

 

Inventories-delivered systems

 

 

3,320

 

 

 

2,457

 

Prepaid expenses and other

 

 

9,910

 

 

 

5,667

 

Total current assets

 

 

249,868

 

 

 

216,379

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

42,317

 

 

 

44,226

 

Goodwill

 

 

10,099

 

 

 

8,940

 

Intangible assets, net

 

 

2,258

 

 

 

412

 

Deferred income tax assets

 

 

16,472

 

 

 

17,399

 

Other assets

 

 

389

 

 

 

474

 

Total assets

 

$

321,403

 

 

$

287,830

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

17,180

 

 

$

11,342

 

Accrued payroll and related expenses

 

 

10,260

 

 

 

12,656

 

Deferred revenue

 

 

7,229

 

 

 

9,168

 

Other current liabilities

 

 

7,704

 

 

 

8,047

 

Income taxes payable

 

 

1,689

 

 

 

813

 

Total current liabilities

 

 

44,062

 

 

 

42,026

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

1,551

 

 

 

816

 

Income taxes payable

 

 

907

 

 

 

841

 

Deferred tax liabilities

 

 

21

 

 

 

20

 

Other long-term liabilities

 

 

377

 

 

 

353

 

Total liabilities

 

 

46,918

 

 

 

44,056

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock

 

 

26

 

 

 

25

 

Additional paid-in capital

 

 

278,722

 

 

 

271,969

 

Accumulated deficit

 

 

(1,685

)

 

 

(22,174

)

Accumulated other comprehensive income (loss)

 

 

(2,578

)

 

 

(6,046

)

Total stockholders’ equity

 

 

274,485

 

 

 

243,774

 

Total liabilities and stockholders’ equity

 

$

321,403

 

 

$

287,830

 

3/6


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2017

 

 

September 24, 2016

 

 

September 30, 2017

 

 

September 24, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

45,571

 

 

$

49,631

 

 

$

147,322

 

 

$

136,290

 

Service

 

 

11,104

 

 

 

9,083

 

 

 

33,094

 

 

 

25,680

 

Total net revenues

 

 

56,675

 

 

 

58,714

 

 

 

180,416

 

 

 

161,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs of net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of products

 

 

21,276

 

 

 

22,810

 

 

 

72,014

 

 

 

62,625

 

Cost of service

 

 

4,549

 

 

 

5,066

 

 

 

15,191

 

 

 

14,714

 

Amortization of intangible assets

 

 

52

 

 

 

434

 

 

 

156

 

 

 

1,311

 

Restructuring

 

 

138

 

 

 

-

 

 

 

327

 

 

 

 

 

Total costs of net revenues

 

 

26,015

 

 

 

28,310

 

 

 

87,688

 

 

 

78,650

 

Gross profit

 

 

30,660

 

 

 

30,404

 

 

 

92,728

 

 

 

83,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

8,825

 

 

 

7,868

 

 

 

26,514

 

 

 

23,447

 

Selling

 

 

7,553

 

 

 

7,495

 

 

 

22,606

 

 

 

22,567

 

General and administrative

 

 

6,730

 

 

 

5,975

 

 

 

19,628

 

 

 

17,150

 

Amortization of intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24

 

Restructuring

 

 

68

 

 

 

-

 

 

 

336

 

 

 

-

 

Total operating expenses

 

 

23,176

 

 

 

21,338

 

 

 

69,084

 

 

 

63,188

 

Income from operations

 

 

7,484

 

 

 

9,066

 

 

 

23,644

 

 

 

20,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

2

 

 

 

12

 

 

 

6

 

 

 

33

 

Interest expense

 

 

(25

)

 

 

(92

)

 

 

(84

)

 

 

(276

)

Other income, net

 

 

59

 

 

 

229

 

 

 

330

 

 

 

60

 

Total other income (expense), net

 

 

36

 

 

 

149

 

 

 

252

 

 

 

(183

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

7,520

 

 

 

9,215

 

 

 

23,896

 

 

 

19,949

 

Provision for income taxes

 

 

1,756

 

 

 

1,332

 

 

 

4,492

 

 

 

2,568

 

Net income

 

$

5,764

 

 

$

7,883

 

 

$

19,404

 

 

$

17,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.23

 

 

$

0.32

 

 

$

0.77

 

 

$

0.71

 

Diluted

 

$

0.22

 

 

$

0.31

 

 

$

0.75

 

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,494

 

 

 

24,826

 

 

 

25,320

 

 

 

24,550

 

Diluted

 

 

25,932

 

 

 

25,282

 

 

 

25,933

 

 

 

24,979

 

 

 

4/6


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

Nine Months Ended

 

 

 

September 30, 2017

 

 

September 24, 2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

19,404

 

 

$

17,381

 

Reconciliation of net income to net cash from operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

5,219

 

 

 

6,440

 

Stock-based compensation

 

 

6,775

 

 

 

5,432

 

Loss on disposal of fixed assets

 

 

98

 

 

 

162

 

Inventory write down

 

 

1,412

 

 

 

1,451

 

Deferred income taxes

 

 

2,153

 

 

 

(14

)

Changes in fair value of contingent consideration

 

 

-

 

 

 

158

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

1,418

 

 

 

(986

)

Inventories

 

 

(16,828

)

 

 

6,652

 

Inventories-delivered systems

 

 

(864

)

 

 

(1,560

)

Prepaid expenses and other

 

 

(3,850

)

 

 

889

 

Accounts payable, accrued and other liabilities

 

 

709

 

 

 

(4,310

)

Deferred revenue

 

 

(1,204

)

 

 

3,825

 

Income taxes payable

 

 

942

 

 

 

(1,419

)

Net cash provided by operating activities

 

 

15,384

 

 

 

34,101

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Payment for acquisition of certain assets

 

 

(2,000

)

 

 

-

 

Sales of marketable securities

 

 

28,624

 

 

 

2,093

 

Maturities of marketable securities

 

 

62,923

 

 

 

25,461

 

Purchases of marketable securities

 

 

(104,984

)

 

 

(63,840

)

Purchase of property, plant and equipment

 

 

(2,342

)

 

 

(3,349

)

Net cash used in investing activities

 

 

(17,779

)

 

 

(39,635

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Payments to Zygo Corporation related to acquisition

 

 

-

 

 

 

(315

)

Proceeds from sale of shares under employee stock option and purchase plans

 

 

3,678

 

 

 

5,984

 

Taxes paid on net issuance of stock awards

 

 

(3,838

)

 

 

(1,578

)

Net cash provided by (used in) financing activities

 

 

(160

)

 

 

4,091

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(466

)

 

 

710

 

Net increase in cash and cash equivalents

 

 

(3,021

)

 

 

(733

)

Cash and cash equivalents, beginning of period

 

 

47,062

 

 

 

38,154

 

Cash and cash equivalents, end of period

 

$

44,041

 

 

$

37,421

 

 

 

 


5/6


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(In thousands, except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

 

September 30, 2017

 

 

July 1, 2017

 

 

September 24, 2016

 

Reconciliation of GAAP gross profit and gross margin to non-GAAP gross profit and gross margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit and gross margin, respectively

 

$

30,660

 

 

 

54.1

%

 

$

33,621

 

 

 

 

 

52.2

%

 

$

30,404

 

 

 

51.8

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring included in cost of revenues

 

 

138

 

 

 

0.2

%

 

 

53

 

 

 

 

 

0.1

%

 

 

-

 

 

 

-

 

Amortization of intangible assets

 

 

52

 

 

 

0.1

%

 

 

52

 

 

 

 

 

0.1

%

 

 

434

 

 

 

0.7

%

Non-GAAP gross profit and gross margin, respectively

 

$

30,850

 

 

 

54.4

%

 

$

33,726

 

 

 

 

 

52.4

%

 

$

30,838

 

 

 

52.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP operating income to non-GAAP operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income and operating margin, respectively

 

$

7,484

 

 

 

13.2

%

 

$

10,652

 

 

 

 

 

16.5

%

 

$

9,066

 

 

 

15.4

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets included in cost of revenues

 

 

52

 

 

 

0.1

%

 

 

52

 

 

 

 

 

0.1

%

 

 

434

 

 

 

0.7

%

Restructuring included in cost of revenues

 

 

138

 

 

 

0.3

%

 

 

53

 

 

 

 

 

0.1

%

 

 

-

 

 

-

 

Restructuring included in operating expenses

 

 

68

 

 

 

0.1

%

 

 

120

 

 

 

 

 

0.2

%

 

 

-

 

 

-

 

Executive search costs

 

 

125

 

 

 

0.2

%

 

 

230

 

 

 

 

 

0.3

%

 

 

-

 

 

-

 

Total non-GAAP adjustments to operating income

 

 

383

 

 

 

0.7

%

 

 

455

 

 

 

 

 

0.7

%

 

 

434

 

 

 

0.7

%

Non-GAAP operating income and operating margin, respectively

 

$

7,867

 

 

 

13.9

%

 

$

11,107

 

 

 

 

 

17.2

%

 

$

9,500

 

 

 

16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to non-GAAP net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

5,764

 

 

 

 

 

 

$

8,288

 

 

 

 

 

 

 

 

$

7,883

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to non-GAAP operating income

 

 

383

 

 

 

 

 

 

 

455

 

 

 

 

 

 

 

 

 

434

 

 

 

 

 

Discrete tax items and tax effect of non-GAAP adjustments

 

 

(491

)

 

 

 

 

 

 

(948

)

 

 

 

 

 

 

 

 

-

 

 

 

 

 

Non-GAAP net income

 

$

5,656

 

 

 

 

 

 

$

7,795

 

 

 

 

 

 

 

 

$

8,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income per diluted share

 

$

0.22

 

 

 

 

 

 

$

0.32

 

 

 

 

 

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share

 

$

0.22

 

 

 

 

 

 

$

0.30

 

 

 

 

 

 

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in diluted net income per share calculation

 

 

25,932

 

 

 

 

 

 

 

25,906

 

 

 

 

 

 

 

 

 

25,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net cash provided by operating activities to free cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net cash provided by operating activities

 

$

5,126

 

 

 

 

 

 

$

7,183

 

 

 

 

 

 

 

 

$

20,881

 

 

 

 

 

Purchase of property and equipment

 

 

(806

)

 

 

 

 

 

 

(1,489

)

 

 

 

 

 

 

 

 

(821

)

 

 

 

 

Free cash flow

 

$

4,320

 

 

 

 

 

 

$

5,694

 

 

 

 

 

 

 

 

$

20,060

 

 

 

 

 

 

6/6