MAYNARD, Mass., May 09, 2017 (GLOBE NEWSWIRE) -- Acacia Communications, Inc. (NASDAQ:ACIA), a leading provider of high-speed coherent optical interconnect products, today reported financial results for its first quarter ended March 31, 2017.
“We are pleased that our first quarter results came in stronger than we expected at the start of the quarter driven by demand for our CFP and flex-400G products around the world,” said Raj Shanmugaraj, President and Chief Executive Officer of Acacia Communications. “During the quarter, we made good progress on ramping production of our CFP2-ACO and CFP2-DCO modules with our contract manufacturers and we continue to see strong customer interest for these products. We believe that our continued innovation with products like our CFP2-DCO will further advance our technology leadership position and contribute to our growth in the second half of 2017 and beyond.”
“We believe that our strong balance sheet, which shows a significant cash position and no debt, provides us with the financial flexibility to continue to invest in product development to further strengthen our competitive position and enable us to bring products to those markets that require a rapid pace of innovation, like the DCI market,” said John Gavin, Chief Financial Officer of Acacia Communications. “For example, we recently announced our next generation Pico DSP ASIC which, when combined with our ball grid array PIC, will support transmission speeds of up to 1.2 Tbps with two carriers of 600 Gbps each. Pico will power our AC1200 module and is focused on DCI applications.”
Results for the First Quarter of 2017
- Revenue of $114.7 million, increased 36% year-over-year
- GAAP gross margin of 49.1%; non-GAAP gross margin* of 49.5%
- GAAP income from operations of $29.9 million; non-GAAP income from operations* of $34.5 million
- GAAP net income of $35.7 million; non-GAAP net income* of $32.0 million
- EBITDA* of $32.7 million; adjusted EBITDA* of $37.4 million
- GAAP diluted EPS of $0.86; non-GAAP diluted EPS* of $0.77
Outlook for the Second Quarter of 2017
The following statements are based on current expectations. These statements are forward-looking and actual results may differ materially, as a result of, among other things, the important factors discussed at the end of this press release. Acacia Communications disclaims any obligation to update these forward-looking statements.
Acacia Communications’ guidance for its second quarter ending June 30, 2017 is:
| Quarter Ending June 30, 2017 | ||||||
| Revenue (millions) | $ | 85.0 | to | $ | 95.0 | |
| Non-GAAP Net Income* (millions) | $ | 10.0 | to | $ | 15.0 | |
| Non-GAAP Diluted EPS* | $ | 0.22 | to | $ | 0.35 |
*Non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income, EBITDA, adjusted EBITDA and non-GAAP diluted EPS are non-GAAP financial measures that are not prepared in accordance with generally accepted accounting principles (GAAP). Please refer below to Use of Non-GAAP Financial Information for descriptions of these non-GAAP financial measures and to the Reconciliation of GAAP Measures to Non-GAAP Measures, attached as Schedule D, for reconciliations of these and other of our non-GAAP financial measures to the closest GAAP measures.
Acacia Communications has not reconciled the above guidance as to non-GAAP net income or non-GAAP diluted EPS to GAAP net income or GAAP EPS because the expected tax benefits derived from any employee equity awards during the second quarter of 2017 cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.
Conference Call
Acacia Communications will host a conference call to discuss its results for the first quarter of 2017, recent developments and the Company’s business outlook and strategy at 5 p.m. Eastern Time today. The live webcast of the call, along with the Company's earnings press release, can be accessed at the Acacia Communications’ Investor Relations website at http://ir.acacia-inc.com. The U.S. dial-in for the call is 1-877-407-8293 (1-201-689-8349 for non-U.S. callers). Please ask to be joined to the Acacia Communications call. A replay of the conference call will be available until May 23, 2017, at 11:59 p.m. Eastern Time, while an archived version of the webcast will be available on the Acacia Communications’ Investor Relations website for 90 days. The U.S. dial-in for the conference call replay is 1-877-660-6853 (1-201-612-7415 for non-U.S. callers). The replay access code is 13660313.
Use of Non-GAAP Financial Information
This press release includes non-GAAP financial measures that are not prepared in accordance with, nor an alternative to, generally accepted accounting principles (GAAP). In addition, these non-GAAP financial measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similarly-titled measures presented by other companies.
Schedule D of this press release provides reconciliations of Acacia Communications’ non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales, general and administrative expenses, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, non-GAAP effective tax rate, non-GAAP diluted EPS, EBITDA and adjusted EBITDA to their most comparable GAAP financial measure.
Acacia Communications believes that providing these non-GAAP financial measures to investors, in addition to providing the corresponding GAAP measures, provides investors the benefit of viewing the Company’s performance using the same financial metrics that its management team uses in making many key decisions and evaluating how its results of operations may look in the future. Acacia Communications’ management does not believe that items not involving cash expenditures, such as non-cash compensation related to equity awards and redeemable convertible preferred stock warrant liability changes derived from mark-to-market adjustments, are part of its critical decision making process. Therefore, Acacia Communications excludes those items, as applicable, from non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales, general and administrative expenses, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, non-GAAP effective tax rate, non-GAAP diluted EPS, EBITDA and adjusted EBITDA.
Acacia Communications’ non-GAAP financial measures reflect adjustments based on the metrics described below, as well as the related income tax effects. The income tax effect of these non-GAAP adjustments is determined by recalculating income tax expense excluding these adjustments.
Non-GAAP gross profit and gross margin. Acacia Communications defines non-GAAP gross profit as gross profit as reported on its consolidated income statements, excluding the impact of stock-based compensation, which is a non-cash charge. Acacia Communications defines non-GAAP gross margin as the non-GAAP gross profit divided by revenue as reported on its consolidated income statements. Acacia Communications has presented non-GAAP gross profit and gross margin because the Company believes that the exclusion of stock-based compensation facilitates comparisons of its results of operations to other companies in its industry.
Non-GAAP research and development expenses. Acacia Communications defines non-GAAP research and development expenses as research and development expenses as reported on the Company’s consolidated income statements, excluding the impact of stock-based compensation. Acacia Communications has presented non-GAAP research and development expenses because the Company believes that the exclusion of stock-based compensation facilitates comparisons of its results of operations to other companies in its industry.
Non-GAAP sales, general and administrative expenses. Acacia Communications defines non-GAAP sales, general and administrative expenses as sales, general and administrative expenses as reported on the Company’s consolidated income statements, excluding the impact of stock-based compensation. Acacia Communications has presented non-GAAP sales, general and administrative expenses because the Company believes that the exclusion of stock-based compensation facilitates comparisons of its results of operations to other companies in its industry.
Non-GAAP operating expenses. Acacia Communications defines non-GAAP operating expenses as operating expenses as reported on the Company’s consolidated income statements, excluding the impact of stock-based compensation. Acacia Communications has presented non-GAAP operating expenses because the Company believes that the exclusion of stock-based compensation facilitates comparisons of its results of operations to other companies in its industry.
Non-GAAP income from operations. Acacia Communications defines non-GAAP income from operations as income from operations as reported on the Company’s consolidated income statements, excluding the impact of stock-based compensation. Acacia Communications has presented non-GAAP income from operations because the Company believes that the exclusion of stock-based compensation facilitates comparisons of its results of operations to other companies in its industry.
Non-GAAP net income, non-GAAP effective tax rate and non-GAAP diluted EPS. Acacia Communications defines non-GAAP net income as net income as reported on the Company’s consolidated income statements, excluding the impact of stock-based compensation and the change in fair value of the Company’s preferred stock warrant liability, both of which are non-cash charges, and the tax effects of those excluded items and the release and reversal of a valuation allowance against deferred tax assets.
Acacia Communications defines non-GAAP effective tax rate as the non-GAAP provision for income taxes divided by non-GAAP income before provision for income taxes. Non-GAAP provision for income taxes is defined as the (benefit) provision for income taxes as reported on the Company’s consolidated income statements, as adjusted for the tax effects of excluding stock-based compensation expense and the Company’s preferred stock warrant liability. Non-GAAP income before provision for income taxes is defined as GAAP income before (benefit) provision for income taxes, excluding stock-based compensation expense and the Company’s preferred stock warrant liability.
In order to calculate non-GAAP diluted EPS, Acacia Communications uses a non-GAAP weighted-average share count. The Company defines non-GAAP weighted-average shares used to compute non-GAAP diluted EPS as GAAP weighted-average shares used to compute diluted EPS, adjusted to reflect the conversion of its redeemable convertible preferred stock into common stock and the conversion of its redeemable convertible preferred stock warrants into common stock warrants, both as if they had occurred at the beginning of the period.
Acacia Communications has presented non-GAAP net income, non-GAAP effective tax rate and non-GAAP diluted EPS because the Company believes that the exclusion of the items discussed above facilitates comparisons of its results of operations to other companies in its industry.
EBITDA and Adjusted EBITDA. Acacia Communications defines EBITDA as net income as reported on the Company’s consolidated income statements before depreciation, interest (income) expense, net, and its (benefit) provision for income taxes. Acacia Communications defines adjusted EBITDA as EBITDA excluding the impact of stock-based compensation and the change in fair value of the Company’s preferred stock warrant liability. Acacia Communications has presented adjusted EBITDA because it is a key measure used by its management and board of directors to understand and evaluate the Company’s operating performance, to establish budgets and to develop operational goals for managing its business. In particular, Acacia Communications believes that the exclusion of the amounts eliminated in calculating adjusted EBITDA can provide a useful measure for period-to-period comparisons of its core operating performance.
Acacia Communications uses these non-GAAP financial measures to evaluate its operating performance and trends, and make planning decisions. Acacia Communications believes that each of these non-GAAP financial measures helps identify underlying trends in its business that could otherwise be masked by the effect of the items that the Company excludes. Accordingly, Acacia Communications believes that these financial measures provide useful information to investors and others in understanding and evaluating its operating results, enhancing the overall understanding of the Company’s past performance and future prospects, and allowing for greater transparency with respect to key financial metrics used by its management in its financial and operational decision-making.
Acacia Communications’ non-GAAP financial measures are not prepared in accordance with GAAP, and should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP. There are a number of limitations related to the use of these non-GAAP financial measures rather than gross profit, gross margin, research and development expenses, sales, general and administrative expenses, operating expenses, income from operations, net income, effective tax rate or diluted EPS, which are the nearest GAAP equivalents. Some of these limitations are:
- Acacia Communications excludes stock-based compensation expense from each of its non-GAAP financial measures, as it has recently been, and will continue to be for the foreseeable future, a significant recurring expense for its business and an important part of the Company’s compensation strategy;
- Acacia Communications excludes the tax benefits generated from the exercise of non-qualified stock options, the disqualifying disposition of incentive stock options and ESPP shares, and the vesting of restricted stock units, including any excess tax benefits and shortfalls recognized by the Company in the year of the taxable transaction, in calculating its non-GAAP effective tax rate, non-GAAP net income, and non-GAAP diluted EPS. Without excluding these tax benefits, investors would not see the full effect that excluding stock-based compensation expense had on our operating results. These benefits are tied to the exercise or vesting of underlying employee equity awards and the price of our common stock at the time of exercise or vesting, which factors may vary from period to period independent of the operating performance of our business. Similar to stock-based compensation expense, we believe that excluding these tax benefits provides investors and management with greater visibility to the underlying performance of our business operations and facilitates comparison with other periods as well as the results of other companies in our industry;
- Acacia Communications excludes the change in fair value of its preferred stock warrant liability from its non-GAAP net income, non-GAAP effective tax rate, non-GAAP diluted EPS and adjusted EBITDA measures, as it has historically been a recurring non-cash charge but it will not recur in the periods following the Company’s initial public offering;
- EBITDA and adjusted EBITDA exclude depreciation expense and, although this is a non-cash expense, the assets being depreciated may have to be replaced in the future;
- EBITDA and adjusted EBITDA do not reflect interest expense, or the cash requirements necessary to service interest, which reduces cash available to the Company, nor does it reflect interest income, which increases cash available to the Company, as this income is not generated by our core operations;
- EBITDA and adjusted EBITDA do not reflect the (benefit) provision for income tax which may impact cash available to the Company; and
- the expenses and other items that the Company excludes in its calculation of adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from adjusted EBITDA when they report their operating results.
Because of these limitations, non-GAAP financial measures should be considered along with other operating and financial performance measures presented in accordance with GAAP.
Acacia Communications’ use of non-GAAP financial measures, and the underlying methodology when excluding certain items, is not necessarily an indication of the results of operations that may be expected in the future, or that Acacia Communications will not, in fact, record such items in future periods.
Investors should consider Acacia Communications’ non-GAAP financial measures in conjunction with the corresponding GAAP financial measures.
About Acacia Communications
Acacia Communications develops, manufactures and sells high-speed coherent optical interconnect products that are designed to transform communications networks through improvements in performance, capacity and cost. By leveraging silicon technology to build optical interconnects, a process Acacia Communications refers to as the “siliconization of optical interconnect,” Acacia Communications is able to offer products at higher speeds and density with lower power consumption, that meet the needs of cloud and service providers and can be easily integrated in a cost-effective manner with existing network equipment. www.acacia-inc.com.
Forward Looking Statements
This press release includes statements concerning Acacia Communications and its future expectations, plans and prospects that constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words “may,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions are intended to identify forward-looking statements. Acacia Communications has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that the Company believes may affect its business, financial condition and results of operations. These forward-looking statements speak only as of the date of this press release and are subject to a number of risks, uncertainties and assumptions including, without limitation, the Company’s anticipated growth strategies, its expectations regarding competition, the anticipated trends and challenges in its business and the market in which Acacia Communications operates, including those that may affect its customers and their demand for Acacia Communications’ products, its expectations regarding, and the stability of, its supply chain and manufacturing, the scope, progress, expansion and costs of developing and commercializing its products, the size and growth of the potential markets for its products and the ability to serve those markets, regulatory developments in the United States and foreign countries, including under export control laws or regulations that could impede its ability to sell its products to customers in certain foreign jurisdictions, and other risks set forth under the caption "Risk Factors" in the Company's public reports filed with the SEC, including the Company's Annual Report on Form 10-K for the year ended December 31, 2016 filed with the SEC and its Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2017 to be filed with the SEC. Acacia Communications assumes no obligation to update any forward-looking statements contained in this press release as a result of new information, future events or otherwise.
| SCHEDULE A ACACIA COMMUNICATIONS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) | |||||||
| March 31, 2017 | December 31, 2016 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 139,641 | $ | 206,402 | |||
| Marketable securities - short-term | 131,684 | 104,004 | |||||
| Accounts receivable | 114,891 | 108,127 | |||||
| Inventory | 33,684 | 31,681 | |||||
| Prepaid expenses and other current assets | 17,544 | 12,076 | |||||
| Deferred product costs | 279 | 85 | |||||
| Total current assets | 437,723 | 462,375 | |||||
| Marketable securities - long-term | 49,960 | - | |||||
| Restricted cash | 586 | 1,630 | |||||
| Property and equipment, net | 27,292 | 25,124 | |||||
| Deferred tax asset | 25,022 | 23,533 | |||||
| Other assets | 7,840 | 4,274 | |||||
| Total assets | $ | 548,423 | $ | 516,936 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 37,062 | $ | 49,430 | |||
| Accrued liabilities | 31,963 | 29,863 | |||||
| Deferred revenue | 1,586 | 1,375 | |||||
| Total current liabilities | 70,611 | 80,668 | |||||
| Other long-term liabilities | 1,829 | 1,473 | |||||
| Total liabilities | 72,440 | 82,141 | |||||
| Stockholders' equity: | |||||||
| Common stock | 4 | 4 | |||||
| Additional paid-in capital | 301,408 | 295,893 | |||||
| Accumulated other comprehensive loss | (52 | ) | (16 | ) | |||
| Retained earnings | 174,623 | 138,914 | |||||
| Total stockholders' equity | 475,983 | 434,795 | |||||
| Total liabilities and stockholders' equity | $ | 548,423 | $ | 516,936 | |||
| SCHEDULE B ACACIA COMMUNICATIONS, INC. CONDENSED CONSOLIDATED INCOME STATEMENTS (in thousands, except per share data) (unaudited) | ||||||||
| Three Months Ended March 31, | ||||||||
| 2017 | 2016 | |||||||
| Revenue | $ | 114,667 | $ | 84,489 | ||||
| Cost of revenue | 58,367 | 49,083 | ||||||
| Gross profit | 56,300 | 35,406 | ||||||
| Operating expenses: | ||||||||
| Research and development | 17,728 | 15,414 | ||||||
| Sales, general and administrative | 8,691 | 4,054 | ||||||
| Total operating expenses | 26,419 | 19,468 | ||||||
| Income from operations | 29,881 | 15,938 | ||||||
| Other income, net: | ||||||||
| Interest income, net | 445 | 9 | ||||||
| Change in fair value of preferred stock warrant liability | - | 248 | ||||||
| Other expense | (38 | ) | (20 | ) | ||||
| Total other income, net | 407 | 237 | ||||||
| Income before (benefit) provision for income taxes | 30,288 | 16,175 | ||||||
| (Benefit) provision for income taxes | (5,421 | ) | 1,577 | |||||
| Net income | 35,709 | 14,598 | ||||||
| Accretion of redeemable convertible preferred stock | - | (1,086 | ) | |||||
| Undistributed earnings attributable to participating securities | - | (10,566 | ) | |||||
| Net income attributable to common stockholders - basic | 35,709 | 2,946 | ||||||
| Less: change in fair value of preferred stock warrant liability | - | (248 | ) | |||||
| Net income attributable to common stockholders - diluted | $ | 35,709 | $ | 2,698 | ||||
| Net income per share attributable to common stockholders: | ||||||||
| Basic | $ | 0.93 | $ | 0.44 | ||||
| Diluted | $ | 0.86 | $ | 0.30 | ||||
| Weighted-average shares used to compute net income per share attributable to common stockholders: | ||||||||
| Basic | 38,308 | 6,743 | ||||||
| Diluted | 41,654 | 8,867 | ||||||
| SCHEDULE C ACACIA COMMUNICATIONS, INC. CONSENSED CONSOLIDATED STATEMENTS OF CASH FLOW (in thousands) (unaudited) | |||||||
| Three Months Ended March 31, | |||||||
| 2017 | 2016 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
| Net income | $ | 35,709 | $ | 14,598 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation | 2,877 | 1,666 | |||||
| Stock-based compensation | 4,632 | 290 | |||||
| Deferred income taxes | (1,490 | ) | (810 | ) | |||
| Other non-cash charges | 76 | 8 | |||||
| Change in fair value of preferred stock warrant liability | - | (248 | ) | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (6,764 | ) | (22,873 | ) | |||
| Inventory | (2,003 | ) | 2,238 | ||||
| Prepaid expenses and other current assets | (5,241 | ) | (389 | ) | |||
| Deferred product costs | (194 | ) | 1,481 | ||||
| Restricted cash | 1,044 | - | |||||
| Other assets | (3,566 | ) | (57 | ) | |||
| Accounts payable | (11,533 | ) | 13,424 | ||||
| Accrued liabilities | 1,790 | 2,318 | |||||
| Deferred revenue | 211 | (153 | ) | ||||
| Other long-term liabilities | 356 | 406 | |||||
| Net cash provided by operating activities | 15,904 | 11,899 | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
| Purchases of property and equipment | (5,608 | ) | (6,221 | ) | |||
| Purchases of marketable securities | (116,652 | ) | - | ||||
| Sales and maturities of marketable securities | 38,900 | - | |||||
| Deposits | - | (11 | ) | ||||
| Net cash used in investing activities | (83,360 | ) | (6,232 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
| Payment of capital lease obligation | - | (24 | ) | ||||
| Deferred financing costs | - | (8 | ) | ||||
| Payment of public offering costs | (188 | ) | (479 | ) | |||
| Proceeds from the issuance of common stock under stock-based compensation plans | 883 | 118 | |||||
| Net cash provided by (used in) financing activities | 695 | (393 | ) | ||||
| Effect of exchange rates on cash | - | 6 | |||||
| Net increase in cash and cash equivalents | (66,761 | ) | 5,280 | ||||
| Cash and cash equivalents—Beginning of period | 206,402 | 27,610 | |||||
| Cash and cash equivalents—End of period | $ | 139,641 | $ | 32,890 | |||
| Supplemental cash flow disclosures: | |||||||
| (Refunds received) cash paid for income taxes, net | $ | (134 | ) | $ | 2,240 | ||
| Cash paid for interest | $ | - | $ | - | |||
| SCHEDULE D ACACIA COMMUNICATIONS, INC. RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES (in thousands, except per share data) (unaudited) | |||||||||||||||
| Three Months Ended | |||||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | |||||||||||||
| Non-GAAP Gross Profit | |||||||||||||||
| GAAP gross profit | $ | 56,300 | $ | 68,329 | $ | 35,406 | |||||||||
| Stock-based compensation - cost of revenue | 442 | 433 | 32 | ||||||||||||
| Non-GAAP gross profit | $ | 56,742 | $ | 68,762 | $ | 35,438 | |||||||||
| Non-GAAP gross margin | 49.5 | % | 48.3 | % | 41.9 | % | |||||||||
| Three Months Ended | ||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
| Non-GAAP R&D Expenses | ||||||||||||
| GAAP research and development expenses | $ | 17,728 | $ | 19,528 | $ | 15,414 | ||||||
| Stock-based compensation | 2,992 | 2,987 | 189 | |||||||||
| Non-GAAP research and development expenses | $ | 14,736 | $ | 16,541 | $ | 15,225 | ||||||
| Three Months Ended | |||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | |||||||||
| Non-GAAP SG&A Expenses | |||||||||||
| GAAP sales, general and administrative expenses | $ | 8,691 | $ | 7,432 | $ | 4,054 | |||||
| Stock-based compensation | 1,198 | 1,189 | 69 | ||||||||
| Non-GAAP sales, general and administrative expenses | $ | 7,493 | $ | 6,243 | $ | 3,985 | |||||
| Three Months Ended | |||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | |||||||||
| Non-GAAP Operating Expenses | |||||||||||
| GAAP operating expenses | $ | 26,419 | $ | 26,985 | $ | 19,468 | |||||
| Stock-based compensation | 4,190 | 4,176 | 258 | ||||||||
| Non-GAAP operating expenses | $ | 22,229 | $ | 22,809 | $ | 19,210 | |||||
| Three Months Ended | |||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | |||||||||
| Non-GAAP Income from Operations | |||||||||||
| GAAP income from operations | $ | 29,881 | $ | 41,344 | $ | 15,938 | |||||
| Stock-based compensation | 4,632 | 4,609 | 290 | ||||||||
| Non-GAAP income from operations | $ | 34,513 | $ | 45,953 | $ | 16,228 | |||||
| Three Months Ended | ||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
| Non-GAAP Net Income | ||||||||||||
| GAAP net income | $ | 35,709 | $ | 64,493 | $ | 14,598 | ||||||
| Stock-based compensation | 4,632 | 4,609 | 290 | |||||||||
| Change in fair value of preferred stock warrant liability | - | - | (248 | ) | ||||||||
| Tax effect of excluded items | (8,297 | ) | (30,109 | ) | (69 | ) | ||||||
| Non-GAAP net income | $ | 32,044 | $ | 38,993 | $ | 14,571 | ||||||
| Three Months Ended | ||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
| GAAP Effective Tax Rate | ||||||||||||
| GAAP effective tax rate | (17.9 | %) | (55.0 | %) | 9.7 | % | ||||||
| Total adjustments to GAAP provision for income taxes | 26.1 | % | 70.7 | % | 0.4 | % | ||||||
| Non-GAAP effective tax rate | 8.2 | % | 15.7 | % | 10.1 | % | ||||||
| Three Months Ended | ||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
| EBITDA and Adjusted EBITDA | ||||||||||||
| GAAP net income | $ | 35,709 | $ | 64,493 | $ | 14,598 | ||||||
| Depreciation | 2,877 | 2,632 | 1,666 | |||||||||
| Interest income, net | (445 | ) | (268 | ) | (9 | ) | ||||||
| (Benefit) provision for income taxes | (5,421 | ) | (22,874 | ) | 1,577 | |||||||
| EBITDA | 32,720 | 43,983 | 17,832 | |||||||||
| Stock-based compensation | 4,632 | 4,609 | 290 | |||||||||
| Change in fair value of preferred stock warrant liability | - | - | (248 | ) | ||||||||
| Adjusted EBITDA | $ | 37,352 | $ | 48,592 | $ | 17,874 | ||||||
| SCHEDULE D (Cont.) ACACIA COMMUNICATIONS, INC. RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES (in thousands, except for per share data) (unaudited) | ||||||||||||
| Three Months Ended | ||||||||||||
| Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
| GAAP Diluted net income per share attributable to common stockholders | $ | 0.86 | $ | 1.55 | $ | 0.30 | ||||||
| Accretion to redemption value and undistributed earnings allocated to participating securities | - | - | 0.11 | |||||||||
| Stock-based compensation | 0.11 | 0.11 | 0.04 | |||||||||
| Change in fair value of preferred stock warrant liability | - | - | - | |||||||||
| Tax effect of excluded items | (0.20 | ) | (0.72 | ) | (0.01 | ) | ||||||
| Non-GAAP diluted EPS | $ | 0.77 | $ | 0.94 | $ | 0.44 | ||||||
| Weighted-average shares used to compute GAAP diluted net income per share attributable to common stockholders | 41,654 | 41,697 | 8,867 | |||||||||
| Adjustment for conversion of preferred stock | - | - | 24,177 | |||||||||
| Conversion of preferred stock warrant into common stock warrant | - | - | 245 | |||||||||
| Weighted-average shares used to compute non-GAAP diluted EPS | 41,654 | 41,697 | 33,289 | |||||||||
| EPS amounts in the table above are based on actual results. Totals may not sum due to rounding. | ||||||||||||