Strong Year-Over-Year Growth Driven by Both Cloud and Telecom
SANTA CLARA, Calif., Oct. 29, 2019 (GLOBE NEWSWIRE) -- Inphi Corporation (NYSE: IPHI), a leader in high-speed data movement interconnects, today announced financial results for its third quarter ended September 30, 2019.
GAAP Results
Revenue in the third quarter of 2019 was a record $94.2 million on a U.S. generally accepted accounting principles (GAAP) basis, up 20.8% year-over-year, compared with $78.0 million in the third quarter of 2018. The increase was due to higher demand for long haul, metro and datacenter products.
Gross margin under GAAP in the third quarter of 2019 was 57.8%, compared with 55.7% in the third quarter of 2018. The increase was mainly due to product and revenue mix.
GAAP operating loss in the third quarter of 2019 was $10.9 million or (11.6%) of revenue, compared to GAAP operating loss in the third quarter of 2018 of $16.0 million or (20.6%) of revenue. The decrease in operating loss was mainly due to higher gross profit, partially offset by higher operating expenses.
GAAP net loss for the third quarter of 2019 was $16.2 million or ($0.36) per diluted common share, compared with $22.7 million or ($0.52) per diluted common share in the third quarter of 2018.
Inphi reports gross profit, operating expenses, net income (loss), and earnings per share in accordance with GAAP and on a non-GAAP basis. A reconciliation of the GAAP to non-GAAP gross profit, operating expenses, operating income, net income, earnings per share, as well as a description of the items excluded from the non-GAAP calculations is included in the financial statements portion of this press release.
Non-GAAP Results
Gross margin on a non-GAAP basis in the third quarter of 2019 was 70.2%, compared with 69.4% in the third quarter of 2018. The increase was due to a change in product and revenue mix.
Non-GAAP operating income in the third quarter of 2019 was $21.4 million, compared with non-GAAP operating income of $13.5 million in the third quarter of 2018. The increase is primarily due to higher gross profit, partially offset by higher operating expenses.
Non-GAAP net income in the third quarter of 2019 was $21.5 million, or $0.45 per diluted common share. This compares with non-GAAP net income of $13.7 million, or $0.30 per diluted common share in the third quarter of 2018.
“We are very pleased to have exceeded the high-end of our revenue and EPS guidance in Q3, delivering record results driven by strength in both Cloud and Telecom,” said Ford Tamer, President and CEO of Inphi Corporation. “The 50% year-on-year non-GAAP EPS growth in Q3, based on 21% year-on-year revenue growth, demonstrates the leverage in our operating model as we execute on our customer growth strategy.”
Nine Months 2019 Results
Revenue in the nine months ended September 30, 2019 was $262.7 million, compared with $208.0 million in the nine months ended September 30, 2018. GAAP net loss in the nine months ended September 30, 2019 was $59.5 million, or ($1.32) per diluted common share, on approximately 45.1 million diluted weighted average common shares outstanding. This compares with GAAP net loss of $74.1 million, or ($1.70) per diluted common share, on approximately 43.5 million diluted weighted average common shares outstanding in the nine months ended September 30, 2018.
Non-GAAP net income in the nine months ended September 30, 2019 was $53.5 million, or $1.14 per diluted common share, on approximately 47.1 million non-GAAP diluted weighted average common shares outstanding. This compares with non-GAAP net income of $18.3 million in the nine months ended September 30, 2018, or $0.41 per diluted common share, on approximately 44.8 million diluted weighted average common shares outstanding.
Business Outlook
The following statements are based on the Company’s current expectations for the fourth quarter of 2019. These statements are forward-looking and actual results may differ materially. A reconciliation between the GAAP and non-GAAP outlook is included at the end of this press release.
- Revenue in Q4 2019 is expected to be in the range of $97.8 million to $101.8 million.
- GAAP gross margin is expected to be approximately 57.5% to 59.0%.
- Non-GAAP gross margin is expected to be approximately 69.5% to 70.5%.
- Stock-based compensation expense is expected to be in the range of $20.0 million to $21.0 million.
- GAAP net loss is expected to be in range between $15.6 million to $21.4 million, or ($0.34) to ($0.47) per basic share, based on 45.8 million estimated weighted average basic shares outstanding.
- Non-GAAP net income, excluding stock-based compensation expense, amortization of intangibles related to acquisitions and noncash interest on convertible debt, is expected to be in the range of $19.3 million to $24.2 million, or $0.40 to $0.50 per weighted average diluted share, based on 48.8 million estimated non-GAAP weighted average diluted shares outstanding.
Quarterly Conference Call Today
Inphi plans to hold a conference call today at 4:30 p.m. Eastern Time / 1:30 p.m. Pacific Time with Ford Tamer, President and Chief Executive Officer, and John Edmunds, Chief Financial Officer, to discuss the third quarter 2019 results.
The call can be accessed by dialing (765) 507-2591, participant passcode: 5069408. Please dial-in ten minutes prior to the scheduled conference call time. A live and archived webcast of the call will be available on Inphi’s website at https://inphi.com/investors/ for up to 30 days after the call.
About Inphi
Inphi Corporation is a leader in high-speed data movement. We move big data -- fast, throughout the globe, between data centers, and inside data centers. Inphi's expertise in signal integrity results in reliable data delivery, at high speeds, over a variety of distances. As data volumes ramp exponentially due to video streaming, social media, cloud-based services, and wireless infrastructure, the need for speed has never been greater. That's where we come in. Customers rely on Inphi's solutions to develop and build out the Service Provider and Cloud infrastructures, and data centers of tomorrow. To learn more about Inphi, visit www.inphi.com.
Cautionary Note Concerning Forward-Looking Statements
These forward-looking statements may be identified by terms such as outlook, believe, expect, may, will, provide, continue, could, and should, and the negative of these terms or other similar expressions. These statements include statements relating to: the Company’s business outlook and current expectations for 2019, including with respect to the fourth quarter of 2019, revenue, gross margin, stock-based compensation expense, operating performance, net income or loss, and earnings per share; the Company’s expectations regarding growth opportunities, success of our growth strategy, and increase in market share, increasing demand in Q4, growth inside data centers, success of new product introductions, customer relationships and design wins and benefits of using non-GAAP financial measures. These statements are based on current expectations and assumptions that are subject to risks and uncertainties. Actual results could differ materially from those anticipated as a result of various factors, including: the Company’s ability to sustain profitable operations due to its history of losses and accumulated deficit; dependence on a limited number of customers for a substantial portion of revenue and lack of long-term purchase commitments from our customers; product defects; risk related to intellectual property matters, lengthy sales cycle and competitive selection process; lengthy and expensive qualification processes; ability to develop new or enhanced products in a timely manner; development of target markets; market demand for the Company’s products; reliance on third parties to manufacture, assemble and test products; ability to compete; and other risks inherent in fabless semiconductor businesses. In addition, actual results could differ materially due to changes in tax rates or tax benefits available, changes in demand, changes in government regulation, changes in claims that may or may not be asserted, as well as changes in pending litigation. For a discussion of these and other related risks, please refer to Inphi Corporation’s recent SEC filings, including its Annual Report on Form 10-K for the year ended December 31, 2018, which are available on the SEC’s website at www.sec.gov. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. Inphi Corporation undertakes no obligation to update forward-looking statements for any reason, except as required by law, even as new information becomes available or other events occur in the future.
Inphi, the Inphi logo and Think fast are registered trademarks of Inphi Corporation. All other trademarks used herein are the property of their respective owners.
| INPHI CORPORATION | ||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
| (in thousands of dollars, except share and per share amounts) | ||||||||||||
| (Unaudited) | ||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||
| Revenue | $ | 94,231 | $ | 78,009 | $ | 262,739 | $ | 207,959 | ||||
| Cost of revenue | 39,749 | 34,547 | 111,517 | 92,340 | ||||||||
| Gross profit | 54,482 | 43,462 | 151,222 | 115,619 | ||||||||
| Operating expenses: | ||||||||||||
| Research and development | 44,895 | 41,558 | 133,999 | 127,300 | ||||||||
| Sales and marketing | 12,311 | 10,819 | 35,344 | 32,472 | ||||||||
| General and administrative | 8,165 | 7,134 | 22,478 | 21,767 | ||||||||
| Total operating expenses | 65,371 | 59,511 | 191,821 | 181,539 | ||||||||
| Loss from operations | (10,889 | ) | (16,049 | ) | (40,599 | ) | (65,920 | ) | ||||
| Interest expense, net of other income | (4,672 | ) | (6,819 | ) | (17,652 | ) | (16,606 | ) | ||||
| Loss from operations before income taxes | (15,561 | ) | (22,868 | ) | (58,251 | ) | (82,526 | ) | ||||
| Provision (benefit) for income taxes | 619 | (203 | ) | 1,252 | (8,406 | ) | ||||||
| Net loss | $ | (16,180 | ) | $ | (22,665 | ) | $ | (59,503 | ) | $ | (74,120 | ) |
| Earnings per share: | ||||||||||||
| Basic | $ | (0.36 | ) | $ | (0.52 | ) | $ | (1.32 | ) | $ | (1.70 | ) |
| Diluted | $ | (0.36 | ) | $ | (0.52 | ) | $ | (1.32 | ) | $ | (1.70 | ) |
| Weighted-average shares used in computing | ||||||||||||
| earnings per share: | ||||||||||||
| Basic | 45,517,862 | 43,934,598 | 45,057,539 | 43,535,033 | ||||||||
| Diluted | 45,517,862 | 43,934,598 | 45,057,539 | 43,535,033 | ||||||||
The following table presents details of stock-based compensation expense included in each functional line item in the consolidated statements of operations above:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||
| (in thousands of dollars) | (in thousands of dollars) | |||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| Cost of revenue | $ | 1,953 | $ | 636 | $ | 4,432 | $ | 1,810 | ||||
| Research and development | 10,297 | 9,614 | 30,954 | 27,853 | ||||||||
| Sales and marketing | 4,312 | 3,702 | 11,729 | 10,185 | ||||||||
| General and administrative | 3,316 | 2,788 | 9,482 | 7,661 | ||||||||
| $ | 19,878 | $ | 16,740 | $ | 56,597 | $ | 47,509 | |||||
| INPHI CORPORATION | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (in thousands of dollars) | ||||||
| (Unaudited) | ||||||
| September 30, 2019 | December 31, 2018 | |||||
| Assets | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 151,118 | $ | 172,018 | ||
| Short-term investments in marketable securities | 273,643 | 235,339 | ||||
| Accounts receivable, net | 54,829 | 61,271 | ||||
| Inventories | 56,715 | 33,052 | ||||
| Prepaid expenses and other current assets | 7,011 | 9,600 | ||||
| Total current assets | 543,316 | 511,280 | ||||
| Property and equipment, net | 79,872 | 70,740 | ||||
| Goodwill | 104,502 | 104,502 | ||||
| Identifiable intangible assets, net | 142,165 | 180,447 | ||||
| Right of use asset, net | 10,823 | - | ||||
| Other noncurrent assets | 31,025 | 22,904 | ||||
| Total assets | $ | 911,703 | $ | 889,873 | ||
| Liabilities and Stockholders’ Equity | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 27,568 | $ | 15,891 | ||
| Accrued expenses and other current liabilities | 39,326 | 43,120 | ||||
| Deferred revenue | 4,390 | 5,432 | ||||
| Total current liabilities | 71,284 | 64,443 | ||||
| Convertible debt | 468,840 | 447,825 | ||||
| Other liabilities | 23,837 | 10,911 | ||||
| Total liabilities | 563,961 | 523,179 | ||||
| Stockholders’ equity: | ||||||
| Common stock | 46 | 44 | ||||
| Additional paid-in capital | 575,456 | 536,157 | ||||
| Accumulated deficit | (229,399 | ) | (169,896 | ) | ||
| Accumulated other comprehensive income | 1,639 | 389 | ||||
| Total stockholders’ equity | 347,742 | 366,694 | ||||
| Total liabilities and stockholders’ equity | $ | 911,703 | $ | 889,873 | ||
INPHI CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(in thousands of dollars, except share and per share amounts)
To supplement the financial data presented on a GAAP basis, the Company discloses certain non-GAAP financial measures, which exclude stock-based compensation, legal, transition costs and other expenses, purchase price fair value adjustments related to acquisitions, loss on claim settlements, non-cash interest expense related to convertible debt, unrealized gain or loss on equity investments and deferred tax asset valuation allowance. These non-GAAP financial measures are not in accordance with GAAP. These results should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures. The Company believes that its non-GAAP financial information provides useful information to management and investors regarding financial and business trends relating to its financial condition and results of operations because it excludes charges or benefits that management considers to be outside of the Company’s core operating results. The Company believes that the non-GAAP measures of gross margin, income from operations, net income and earnings per share, in combination with the Company’s financial results calculated in accordance with GAAP, provide investors with additional perspective and a more meaningful understanding of the Company’s ongoing operating performance. In addition, the Company’s management uses these non-GAAP measures to review and assess the financial performance of the Company, to determine executive officer incentive compensation and to plan and forecast performance in future periods. The Company’s non-GAAP measurements are not prepared in accordance with GAAP, and are not an alternative to GAAP financial information, and may be calculated differently than non-GAAP financial information disclosed by other companies.
| RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME | |||||||||||||
| (in thousands of dollars, except share and per share amounts) | |||||||||||||
| (Unaudited) | |||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||
| GAAP gross profit to Non-GAAP gross profit | |||||||||||||
| GAAP gross profit | $ | 54,482 | $ | 43,462 | $ | 151,222 | $ | 115,619 | |||||
| Adjustments to GAAP gross profit: | |||||||||||||
| Stock-based compensation | 1,953 | (a) | 636 | (a) | 4,432 | (a) | 1,810 | (a) | |||||
| Acquisition related expenses | - | - | - | 3 | (b) | ||||||||
| Amortization of inventory step-up | - | 302 | (c) | - | 1,166 | (c) | |||||||
| Amortization of intangibles | 9,724 | (d) | 9,724 | (d) | 29,172 | (d) | 23,122 | (d) | |||||
| Depreciation on step-up values of fixed assets | (3 | ) | (e) | (10 | ) | (e) | (27 | ) | (e) | (36 | ) | (e) | |
| Restructuring expenses | - | - | - | 106 | (f) | ||||||||
| Non-GAAP gross profit | $ | 66,156 | $ | 54,114 | $ | 184,799 | $ | 141,790 | |||||
| GAAP operating expenses to non-GAAP operating expenses | |||||||||||||
| GAAP research and development | $ | 44,895 | $ | 41,558 | $ | 133,999 | $ | 127,300 | |||||
| Adjustments to GAAP research and development: | |||||||||||||
| Stock-based compensation | (10,297 | ) | (a) | (9,614 | ) | (a) | (30,954 | ) | (a) | (27,853 | ) | (a) | |
| Acquisition related expenses | - | - | - | (607 | ) | (b) | |||||||
| Depreciation on step-up values of fixed assets | (157 | ) | (e) | (120 | ) | (e) | (354 | ) | (e) | (293 | ) | (e) | |
| Restructuring expenses | - | - | - | (885 | ) | (f) | |||||||
| Non-GAAP research and development | $ | 34,441 | $ | 31,824 | $ | 102,691 | $ | 97,662 | |||||
| GAAP sales and marketing | $ | 12,311 | $ | 10,819 | $ | 35,344 | $ | 32,472 | |||||
| Adjustments to GAAP sales and marketing: | |||||||||||||
| Stock-based compensation | (4,312 | ) | (a) | (3,702 | ) | (a) | (11,729 | ) | (a) | (10,185 | ) | (a) | |
| Acquisition related expenses | - | - | - | (259 | ) | (b) | |||||||
| Amortization of intangibles | (2,431 | ) | (d) | (2,432 | ) | (d) | (7,293 | ) | (d) | (7,295 | ) | (d) | |
| Depreciation on step-up values of fixed assets | (2 | ) | (e) | (19 | ) | (e) | (7 | ) | (e) | (60 | ) | (e) | |
| Restructuring expenses | - | - | - | (367 | ) | (f) | |||||||
| Non-GAAP sales and marketing | $ | 5,566 | $ | 4,666 | $ | 16,315 | $ | 14,306 | |||||
| GAAP general and administrative | $ | 8,165 | $ | 7,134 | $ | 22,478 | $ | 21,767 | |||||
| Adjustments to GAAP general and administrative: | |||||||||||||
| Stock-based compensation | (3,316 | ) | (a) | (2,788 | ) | (a) | (9,482 | ) | (a) | (7,661 | ) | (a) | |
| Acquisition related expenses | - | - | - | (6 | ) | (b) | |||||||
| Amortization of intangibles | (116 | ) | (d) | (116 | ) | (d) | (348 | ) | (d) | (348 | ) | (d) | |
| Depreciation on step-up values of fixed assets | (5 | ) | (e) | (16 | ) | (e) | (14 | ) | (e) | (50 | ) | (e) | |
| Restructuring expenses | - | - | - | (133 | ) | (f) | |||||||
| Loss on claim settlement from ClariPhy acquisition | - | (125 | ) | (g) | (400 | ) | (g) | (2,250 | ) | (g) | |||
| Non-GAAP general and administrative | $ | 4,728 | $ | 4,089 | $ | 12,234 | $ | 11,319 | |||||
| Non-GAAP total operating expenses | $ | 44,735 | $ | 40,579 | $ | 131,240 | $ | 123,287 | |||||
| Non-GAAP income from operations | $ | 21,421 | $ | 13,535 | $ | 53,559 | $ | 18,503 | |||||
| GAAP net loss to non-GAAP net income | |||||||||||||
| GAAP net loss | $ | (16,180 | ) | $ | (22,665 | ) | $ | (59,503 | ) | $ | (74,120 | ) | |
| Adjusting items to GAAP net loss: | |||||||||||||
| Operating expenses related to stock-based | |||||||||||||
| compensation expense | 19,878 | (a) | 16,740 | (a) | 56,597 | (a) | 47,509 | (a) | |||||
| Acquisition related expenses | - | - | - | 875 | (b) | ||||||||
| Amortization of inventory fair value step-up | - | 302 | (c) | - | 1,166 | (c) | |||||||
| Amortization of intangibles related to purchase price | 12,271 | (d) | 12,272 | (d) | 36,813 | (d) | 30,765 | (d) | |||||
| Depreciation on step-up values of fixed assets | 161 | (e) | 145 | (e) | 348 | (e) | 367 | (e) | |||||
| Restructuring expenses | - | - | - | 1,491 | (f) | ||||||||
| Loss on claim settlement from ClariPhy acquisition | - | 125 | (g) | 400 | (g) | 2,250 | (g) | ||||||
| Loss on claim settlement from Exactik disposition | - | - | 296 | (h) | - | ||||||||
| Loss on retirement of certain property and equipment from acquisitions | 7 | (i) | 66 | (i) | 7 | (i) | 66 | (i) | |||||
| Unrealized loss (gain) on equity investment | (2,152 | ) | (j) | 482 | (j) | (2,077 | ) | (j) | (2,374 | ) | (j) | ||
| Accretion and amortization expense on convertible debt | 7,210 | (k) | 6,713 | (k) | 21,015 | (k) | 19,566 | (k) | |||||
| Valuation allowance and tax effect of the | |||||||||||||
| adjustments above from GAAP to non-GAAP | 297 | (l) | (494 | ) | (l) | (403 | ) | (l) | (9,281 | ) | (l) | ||
| Non-GAAP net income | $ | 21,492 | $ | 13,686 | $ | 53,493 | $ | 18,280 | |||||
| Shares used in computing non-GAAP basic earnings per share | 45,517,862 | 43,934,598 | 45,057,539 | 43,535,033 | |||||||||
| Shares used in computing non-GAAP diluted earnings per share before offsetting shares from call option | 49,912,318 | 45,210,493 | 47,920,275 | 44,808,725 | |||||||||
| Offsetting shares from call option | 1,694,050 | - | 827,059 | - | |||||||||
| Shares used in computing non-GAAP diluted earnings per share | 48,218,268 | 45,210,493 | 47,093,216 | 44,808,725 | |||||||||
| Non-GAAP earnings per share: | |||||||||||||
| Basic | $ | 0.47 | $ | 0.31 | $ | 1.19 | $ | 0.42 | |||||
| Diluted | $ | 0.45 | $ | 0.30 | $ | 1.14 | $ | 0.41 | |||||
| GAAP gross profit as a % of revenue | 57.8 | % | 55.7 | % | 57.6 | % | 55.6 | % | |||||
| Stock-based compensation | 2.1 | % | 0.8 | % | 1.7 | % | 0.9 | % | |||||
| Amortization of inventory fair value step-up and intangibles | 10.3 | % | 12.9 | % | 11.0 | % | 11.7 | % | |||||
| Non-GAAP gross profit as a % of revenue | 70.2 | % | 69.4 | % | 70.3 | % | 68.2 | % | |||||
- Reflects the stock-based compensation expense recorded relating to stock-based awards. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the legal, transition costs and other expenses related to acquisition. The transition costs also include short-term cash retention bonus payments to ClariPhy employees that were part of the merger agreement when the Company acquired ClariPhy. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the cost of goods sold fair value amortization of inventory step-up related to acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the fair value amortization of intangibles related to acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the fair value depreciation of fixed assets related to acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects restructuring expenses incurred. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the loss on settlement of certain customer claims from the ClariPhy acquisition. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the loss on settlement of claim from the Exactik business disposal. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the loss on disposal of certain property and equipment from the acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the unrealized gain or loss on equity investments. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the accretion and amortization expense on convertible debt. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
- Reflects the change in valuation allowance and delta in interim period tax allocation from GAAP to non-GAAP related to non-GAAP adjustments. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.
| INPHI CORPORATION | ||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES -FOURTH QUARTER 2019 GUIDANCE | ||||||
| (in thousands of dollars, except share and per share amounts) | ||||||
| (Unaudited) | ||||||
| Three Months Ending December 31, 2019 | ||||||
| High | Low | |||||
| Estimated GAAP net loss | $ | (15,600 | ) | $ | (21,450 | ) |
| Adjusting items to estimated GAAP net loss: | ||||||
| Operating expenses related to stock-based | ||||||
| compensation expense | 20,000 | 21,000 | ||||
| Amortization of intangibles | 12,275 | 12,275 | ||||
| Amortization of convertible debt interest cost | 7,200 | 7,200 | ||||
| Tax effect of GAAP to non-GAAP adjustments | 300 | 300 | ||||
| Estimated non-GAAP net income | $ | 24,175 | $ | 19,325 | ||
| Shares used in computing estimated non-GAAP diluted earnings per share | 48,830,000 | 48,830,000 | ||||
| Estimated non-GAAP diluted earnings per share | $ | 0.50 | $ | 0.40 | ||
| Revenue | $ | 101,800 | $ | 97,800 | ||
| GAAP gross profit | $ | 60,062 | $ | 56,235 | ||
| as a % of revenue | 59.0 | % | 57.5 | % | ||
| Adjusting items to estimated GAAP gross profit: | ||||||
| Stock-based compensation | 2,000 | 2,000 | ||||
| Fixed assets depreciation step up | (3 | ) | (3 | ) | ||
| Amortization of intangibles | 9,723 | 9,723 | ||||
| Estimated non-GAAP gross profit | $ | 71,782 | $ | 67,955 | ||
| as a % of revenue | 70.5 | % | 69.5 | % | ||