PDFS 8-K
Pdf Solutions Inc (PDFS)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
(Exact name of registrant as specified in its charter)
(Commission File Number)
(State or Other Jurisdiction of Incorporation) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices, with zip code)
(
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On May 9, 2023, PDF Solutions (the “Company”) issued a press release regarding its financial results and certain other information related to the first quarter ended March 31, 2023. The Company also posted on the Investors section of its website (www.pdf.com) a management report with regard to the first quarter ended March 31, 2023. Copies of the press release and management report are attached to this report as Exhibits 99.1 and 99.2, respectively. Information on the website is not, and will not be deemed, a part of this report or incorporated into any other filings the Company makes with the Securities and Exchange Commission.
The information in this Item 2.02, including Exhibits 99.1 and 99.2, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, and shall not be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. |
| Description |
99.1 | ||
99.2 | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
PDF SOLUTIONS, INC. (Registrant) | ||
By: | /s/ Adnan Raza | |
Adnan Raza | ||
EVP, Finance, and Chief Financial Officer (principal financial and accounting officer) | ||
Dated: May 9, 2023
Exhibit 99.1
2858 De La Cruz Boulevard, Santa Clara CA 95050 USA
+1.408.280.7900 www.pdf.com
News Release
Company Contacts: |
| |
Adnan Raza | | Sonia Segovia |
Chief Financial Officer | | Investor Relations |
Tel: (408) 516-0237 | | Tel: (408) 938-6491 |
Email: [email protected] | | Email: [email protected] |
PDF Solutions® Reports First Quarter 2023 Results
Santa Clara, CA, May 9, 2023, – PDF Solutions, Inc. (Nasdaq: PDFS), a leading provider of unified data and cloud analytics for the semiconductor ecosystem, today announced financial results for its first quarter ended March 31, 2023.
Highlights of First Quarter 2023 Financial Results
| ● | Record quarterly revenues of $40.8 million for the first quarter of 2023, up 22% over last year’s comparable quarter |
| ● | GAAP gross margin of 71% and Non-GAAP gross margin of 75% for the first quarter of 2023 |
| ● | GAAP diluted earnings per share (EPS) of $0.01 and non-GAAP diluted EPS of $0.19 for the first quarter of 2023 |
Total revenues for the first quarter of 2023 were $40.8 million, compared to $40.5 million for the fourth quarter of 2022 and $33.5 million for the first quarter of 2022. Analytics revenue for the first quarter of 2023 was $36.3 million, compared to $36.0 million for the fourth quarter of 2022 and $30.4 million for the first quarter of 2022. Integrated Yield Ramp revenue for the first quarter of 2023 was $4.4 million, compared to $4.5 million for the fourth quarter of 2022 and $3.1 million for the first quarter of 2022.
GAAP gross margin for the first quarter of 2023 was 71%, compared to 71% for the fourth quarter of 2022 and 66% for the first quarter of 2022.
Non-GAAP gross margin for the first quarter of 2023 was 75%, compared to 74% for the fourth quarter of 2022 and 69% for the first quarter of 2022.
On a GAAP basis, net income for the first quarter of 2023 was $0.4 million, or $0.01 per diluted share, compared to a net income of $0.5 million, or $0.01 per diluted share, for the fourth quarter of 2022, and net loss of $4.2 million, or ($0.11) per diluted share, for the first quarter of 2022.
Non-GAAP net income for the first quarter of 2023 was $7.3 million, or $0.19 per diluted share, compared to a non-GAAP net income of $7.4 million, or $0.19 per diluted share, for the fourth quarter of 2022, and non-GAAP net income of $3.7 million, or $0.09 per diluted share, for the first quarter of 2022.
Cash, cash equivalents and short-term investments at March 31, 2023 were $133.5 million.
Financial Outlook and Recent Accomplishments
In spite of macroenvironment headwinds and a high revenue base from the strong performance in 2022, we expect 2023 revenue growth rate to approach mid-teens percent on a year-over-year basis.
“Thanks to all our employees, contractors, and customers for our continued performance. We are pleased with how we are positioned for 2023 and look forward to serving our customers,” said John Kibarian, CEO and President.
PDF Solutions® Reports First Quarter 2023 Results
Conference Call
As previously announced, PDF Solutions will discuss these results on a live conference call beginning at 2:00 p.m. Pacific Time / 5:00 p.m. Eastern Time today. To participate on the live call, analysts and investors should pre-register at: https://register.vevent.com/register/BId7bcb15025e048339c411669c6a1c0e1. Registrants will receive dial-in information and a unique passcode to access the call. We encourage participants to dial-in into the call ten minutes ahead of scheduled time. The teleconference will also be webcast simultaneously on the Company’s website at https://ir.pdf.com/webcasts. A replay of the conference call webcast will be available after the call on the Company’s investor relations website. A copy of this press release, including the disclosure and reconciliation of certain non-GAAP financial measures to the comparable GAAP measures, which non-GAAP measures may be used periodically by PDF Solutions’ management when discussing financial results with investors and analysts, will also be available on PDF Solutions’ website at http://www.pdf.com/press-releases following the date of this release.
First Quarter 2023 Financial Commentary Available Online
A Management Report reviewing the Company’s first quarter 2023 financial results will be furnished to the Securities and Exchange Commission on Form 8-K and published on the Company’s website at http://ir.pdf.com/financial-reports. Analysts and investors are encouraged to review this commentary prior to participating in the conference call.
2
PDF Solutions® Reports First Quarter 2023 Results
Information Regarding Use of Non-GAAP Financial Measures
In addition to providing results that are determined in accordance with Accounting Principles Generally Accepted in the United States of America (GAAP), PDF Solutions also provides certain non-GAAP financial measures. Non-GAAP gross profit and margin exclude stock-based compensation expense and the amortization of acquired technology. Non-GAAP net income excludes the effects of certain non-recurring items, expenses related to an arbitration proceeding for a disputed contract with a customer, stock-based compensation expense, amortization of acquired technology and other acquired intangible assets, and their related income tax effects, as applicable, as well as adjustments for the valuation allowance for deferred tax assets. These non-GAAP financial measures are used by management internally to measure the Company’s profitability and performance. PDF Solutions’ management believes that these non-GAAP measures provide useful supplemental information to investors regarding the Company’s ongoing operations in light of the fact that none of these categories of expense has a current effect on the future uses of cash (with the exception of expenses related to an arbitration proceeding for a disputed contract with a customer and acquisition-related costs) nor do they impact the generation of current or future revenues. These non-GAAP results should not be considered an alternative to, or a substitute for, GAAP financial information, and may differ from similarly titled non-GAAP measures used by other companies. In particular, these non-GAAP financial measures are not a substitute for GAAP measures of income or loss as a measure of performance, or to cash flows from operating, investing and financing activities as a measure of liquidity. Since management uses these non-GAAP financial measures internally to measure profitability and performance, PDF Solutions has included these non-GAAP measures to give investors an opportunity to see the Company’s financial results as viewed by management. A reconciliation of the comparable GAAP financial measures to the non-GAAP financial measures is provided at the end of the Company’s condensed consolidated financial statements presented below.
Forward-Looking Statements
The press release and the planned conference call include forward-looking statements regarding the Company’s future expected business performance and financial results, including expectations about total revenue growth that are subject to future events and circumstances. Actual results could differ materially from those expressed in these forward-looking statements. Risks and uncertainties that could cause results to differ materially include, but are not limited to, risks associated with: expectations about the effectiveness of our business and technology strategies; expectations regarding recent and future acquisitions; current semiconductor industry trends; expectations of continued adoption of the Company’s solutions by new and existing customers; project milestones or delays and performance criteria achieved; cost and schedule of new product development; the impact of global economic trends and rising inflation and interest rates; the provision of technology and services prior to the execution of a final contract; the continuing impact of the coronavirus (COVID-19) on the semiconductor industry and on the Company’s operations or supply and demand for the Company’s products; supply chain disruptions; the success of the Company’s strategic growth opportunities and partnerships; the Company’s ability to successfully integrate acquired businesses and technologies; whether the Company can successfully convert backlog into revenue; customers’ production volumes under contracts that provide Gainshare royalties; possible impacts from the evolving trade regulatory environment and geopolitical tensions; our ability to obtain additional financing if needed; and other risks set forth in PDF Solutions’ periodic public filings with the Securities and Exchange Commission, including, without limitation, its Annual Report on Form 10-K for the year ended December 31, 2022, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K and amendments to such reports. The forward-looking statements made in the conference call are made as of the date hereof, and PDF Solutions does not assume any obligation to update such statements nor the reasons why actual results could differ materially from those projected in such statements.
About PDF Solutions
PDF Solutions (NASDAQ: PDFS) provides comprehensive data solutions designed to empower organizations across the semiconductor ecosystem to improve the yield and quality of their products and operational efficiency for increased profitability. The Company’s products and services are used by Fortune 500 companies across the semiconductor ecosystem to achieve smart manufacturing goals by connecting and controlling equipment, collecting data generated during manufacturing and test operations, and performing advanced analytics and machine learning to enable profitable, high-volume manufacturing.
Founded in 1991, PDF Solutions is headquartered in Santa Clara, California, with operations across North America, Europe, and Asia. The Company (directly or through one or more subsidiaries) is an active member of SEMI, INEMI, TPCA, IPC, the OPC Foundation, and DMDII. For the latest news and information about PDF Solutions or to find office locations, visit https://www.pdf.com.
PDF Solutions and the PDF Solutions logo are trademarks or registered trademarks of PDF Solutions, Inc. or its subsidiaries.
3
PDF Solutions® Reports First Quarter 2023 Results
PDF SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands)
|
| March 31, | | December 31, | ||
| | 2023 |
| 2022 | ||
| | | | | | |
ASSETS | |
|
|
| |
|
Current assets: | |
|
|
| |
|
Cash and cash equivalents |
| $ | 114,382 | | $ | 119,624 |
Short-term investments | | | 19,146 | |
| 19,557 |
Accounts receivable, net | | | 47,048 | |
| 42,164 |
Prepaid expenses and other current assets | | | 12,565 | |
| 12,063 |
Total current assets | | | 193,141 | |
| 193,408 |
Property and equipment, net | | | 41,723 | |
| 40,174 |
Operating lease right-of-use assets, net | | | 5,712 | |
| 6,002 |
Goodwill | | | 14,123 | |
| 14,123 |
Intangible assets, net | | | 17,177 | |
| 18,055 |
Deferred tax assets, net | | | 90 | |
| 64 |
Other non-current assets | | | 7,322 | |
| 6,845 |
Total assets | | $ | 279,288 | | $ | 278,671 |
| | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | |
|
|
Current liabilities: | | | | |
| |
Accounts payable | | $ | 6,289 | | $ | 6,388 |
Accrued compensation and related benefits | | | 13,869 | |
| 16,948 |
Accrued and other current liabilities | | | 5,868 | |
| 5,581 |
Operating lease liabilities ‒ current portion | | | 1,572 | |
| 1,412 |
Deferred revenues ‒ current portion | | | 26,322 | |
| 26,019 |
Billings in excess of recognized revenues | | | 342 | |
| 1,852 |
Total current liabilities | | | 54,262 | |
| 58,200 |
Long-term income taxes payable | | | 2,637 | |
| 2,622 |
Non-current operating lease liabilities | | | 5,597 | |
| 5,932 |
Other non-current liabilities | | | 3,367 | |
| 1,905 |
Total liabilities | | | 65,863 | |
| 68,659 |
| | |
| | |
|
Stockholders’ equity: | | |
| |
|
|
Common stock and additional paid-in-capital | | | 454,313 | | | 447,421 |
Treasury stock at cost | | | (137,810) | |
| (133,709) |
Accumulated deficit | | | (100,795) | |
| (101,150) |
Accumulated other comprehensive loss | | | (2,283) | |
| (2,550) |
Total stockholders’ equity | | | 213,425 | |
| 210,012 |
Total liabilities and stockholders’ equity |
| $ | 279,288 | | $ | 278,671 |
4
PDF Solutions® Reports First Quarter 2023 Results
PDF SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In thousands, except per share amounts)
| | Three months ended | |||||||
| | March 31, | | December 31, | | March 31, | |||
|
| 2023 |
| 2022 |
| 2022 | |||
| | | | | | | | | |
Revenues: |
|
|
| | |
| | |
|
Analytics |
| $ | 36,326 | | $ | 36,058 | | $ | 30,426 |
Integrated yield ramp |
|
| 4,433 | |
| 4,465 | |
| 3,072 |
Total revenues |
|
| 40,759 | |
| 40,523 | |
| 33,498 |
| | | | | | | | | |
Costs and Expenses: |
|
| | |
|
| |
|
|
Costs of revenues |
|
| 11,904 | |
| 11,791 | |
| 11,529 |
Research and development |
|
| 13,051 | |
| 14,360 | |
| 14,089 |
Selling, general, and administrative |
|
| 15,645 | |
| 12,724 | |
| 10,839 |
Amortization of acquired intangible assets |
|
| 325 | |
| 324 | |
| 314 |
Interest and other expense (income), net |
|
| (911) | |
| 250 | |
| (310) |
Income (loss) before income tax expense | | | 745 | |
| 1,074 | |
| (2,963) |
Income tax expense | | | 390 | |
| 591 | |
| 1,187 |
Net income (loss) |
| $ | 355 | | $ | 483 | | $ | (4,150) |
| | | | | | | | | |
Net income (loss) per share: |
| | | | | | | | |
Basic | | $ | 0.01 | | $ | 0.01 | | $ | (0.11) |
Diluted | | $ | 0.01 | | $ | 0.01 | | $ | (0.11) |
| | | | | | | | | |
Weighted average common shares used to calculate net income (loss) per share: | | | | | | | | | |
Basic | | | 37,737 | | | 37,379 | | | 37,606 |
Diluted | | | 38,859 | | | 38,276 | | | 37,606 |
5
PDF Solutions® Reports First Quarter 2023 Results
PDF SOLUTIONS, INC.
RECONCILIATION OF GAAP GROSS MARGIN TO NON-GAAP GROSS MARGIN (UNAUDITED)
(In thousands)
| | Three months ended | | |||||||
| | March 31, | | December 31, | | March 31, | | |||
|
| 2023 |
| 2022 |
| 2022 |
| |||
| | | | | | | | | | |
GAAP |
| |
|
| |
|
| |
|
|
Total revenues | | $ | 40,759 | | $ | 40,523 | | $ | 33,498 | |
Costs of revenues | |
| 11,904 | |
| 11,791 | |
| 11,529 | |
GAAP gross profit | | $ | 28,855 | | $ | 28,732 | | $ | 21,969 | |
GAAP gross margin | |
| 71 | % |
| 71 | % |
| 66 | % |
| | | | | | | | | | |
Non-GAAP | |
|
| |
|
| |
|
| |
GAAP gross profit | | $ | 28,855 | | $ | 28,732 | | $ | 21,969 | |
Adjustments to reconcile GAAP to non-GAAP gross margin: | |
| | |
| | |
|
| |
Stock-based compensation expense | |
| 964 | |
| 737 | |
| 728 | |
Amortization of acquired technology | |
| 553 | |
| 553 | |
| 553 | |
Non-GAAP gross profit | | $ | 30,372 | | $ | 30,022 | | $ | 23,250 | |
Non-GAAP gross margin | |
| 75 | % |
| 74 | % |
| 69 | % |
6
PDF Solutions® Reports First Quarter 2023 Results
PDF SOLUTIONS, INC.
RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP NET INCOME (UNAUDITED)
(In thousands, except per share amounts)
| | Three months ended | |||||||
| | March 31, | | December 31, | | March 31, | |||
| | 2023 | | 2022 | | 2022 | |||
| | | | | | | | | |
GAAP net income (loss) |
| $ | 355 |
| $ | 483 |
| $ | (4,150) |
Adjustments to reconcile GAAP net income (loss) to non-GAAP net income: | |
|
| |
|
| |
|
|
Stock-based compensation expense | |
| 4,884 | |
| 5,088 | |
| 5,553 |
Amortization of acquired technology under costs of revenues | |
| 553 | |
| 553 | |
| 553 |
Amortization of other acquired intangible assets | |
| 325 | |
| 324 | |
| 314 |
Expenses of arbitration (1) | |
| 2,133 | |
| 852 | |
| 451 |
Tax impact of valuation allowance for deferred tax assets and reconciling items (2) | |
| (980) | |
| 98 | |
| 937 |
Non-GAAP net income | | $ | 7,270 | | $ | 7,398 | | $ | 3,658 |
| | | | | | | | | |
GAAP net income (loss) per diluted share | | $ | 0.01 | | $ | 0.01 | | $ | (0.11) |
Non-GAAP net income per diluted share | | $ | 0.19 | | $ | 0.19 | | $ | 0.09 |
| | | | | | | | | |
Weighted average common shares used in GAAP net income (loss) per diluted share calculation | |
| 38,859 | |
| 38,276 | |
| 38,580 |
Weighted average common shares used in non-GAAP net income per diluted share calculation | | | 38,859 | | | 38,276 | | | 38,580 |
| (1) | Represents expenses related to an arbitration proceeding over a disputed customer contract, which expenses are expected to continue until the arbitration is resolved. |
| (2) | The difference between the GAAP and non-GAAP income tax provisions is primarily due to the valuation allowance on a GAAP basis and non-GAAP adjustments. For example, on a GAAP basis, the Company does not receive a deferred tax benefit for foreign tax credits or R&D credits after valuation allowance. The Company’s non-GAAP tax rate and resulting non-GAAP tax expense is not calculated with a full U.S. federal or state valuation allowance due to the Company’s cumulative non-GAAP income and management’s conclusion that it is more likely than not to utilize its net deferred tax assets (DTAs). Each reporting period, management evaluates the need for a valuation allowance and may place a valuation allowance against its U.S. net DTAs on a non-GAAP basis if it concludes it is more likely than not that it will not be able to utilize some or all of its US DTAs on a non-GAAP basis. |
7
a | | |
Exhibit 99.2
Q1 2023
Management Report
May 9, 2023
1
| | |
Contents
■ | Q1 2023 Results |
– Overview
– Key Financial & Operating Metrics
– Revenue by Geographic Area
■ | Q1 2023 Non-GAAP Results |
– Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income
– Reconciliation of GAAP to Non-GAAP Spending by Function
■ | Related Information |
The following commentary is provided by management and should be referenced in conjunction with PDF Solutions’ First Quarter 2023 financial results press release available on its Investor Relations website at http://www.pdf.com/financial-news. These remarks represent management’s current views of the Company’s financial and operational performance and are provided to give investors and analysts further insight into its performance in advance of the earnings call webcast. The Company disclaims any duty to update this information for future events.
| 2 |
| | |
PDF Solutions Reports First Quarter 2023 Results
Q1 2023 Key Metrics | financial results Summary |
Revenue: $40.8M | |
GAAP Gross Margin: 71% | ■ Q1 2023 Total revenues of $40.8M, up 1% over Q4 2022, and up 22% over Q1 2022. ■ Q1 2023 Analytics revenue of $36.3M, up 1% over Q4 2022, and up 19% over Q1 2022. ■ Q1 2023 Integrated yield ramp revenue of $4.4M, down 1% over Q4 2022, and up 44% over Q1 2022. |
Non-GAAP Gross Margin: 75% | |
GAAP Diluted EPS: $0.01 | |
Non-GAAP Diluted EPS: $0.19 | |
Operating Cash Flow: ($1.0M) | |
Cash Used for Capital Expenditures: $2.9M | |
| 3 |
| | |
Key Financial & Operating Metrics – Quarterly
(in thousands, except share data, which is in millions, and percentages)
| | | Q1’23 |
|
| Q4’22 |
|
| Q3’22 |
|
| Q2’22 |
|
| Q1’22 | |
Revenues | | | $ 40,759 | | | $ 40,523 | | | $ 39,860 | | | $ 34,668 | | | $ 33,498 | |
GAAP Gross Margin | | | 71% | | | 71% | | | 69% | | | 65% | | | 66% | |
Non-GAAP Gross Margin | | | 75% | | | 74% | | | 72% | | | 69% | | | 69% | |
Outstanding Debt | |
| $ - | |
| $ - | | | $ - | | | $ - | | | $ - | |
Operating Cash Flow | |
| ($ 982) | |
| $ 24,275 | |
| $ 1,403 | | | $ 3,624 | | | $ 2,996 | |
Cash Used for Capital Expenditures (CAPEX) | |
| $ 2,902 | |
| $ 1,725 | |
| $ 2,118 | | | $ 2,822 | | | $ 1,765 | |
$ Shares Repurchased | |
| $ - | |
| $ - | |
| $ - | | | $ 16,693 | | | $ 5,778 | |
Weighted Average Common Shares Outstanding | |
| 37.7 | |
| 37.4 | |
| 37.2 | | | 37.0 | | | 37.6 | |
Effective Tax Rate Expense | |
| 52% | |
| 55% | |
| 37% | | | 821% | | | 40% | |
| 4 |
| | |
Revenue by Geographic Area – Quarterly
(Dollars in thousands)
|
| Q1’23 |
| Q4’22 |
| Q3’22 |
| Q2’22 |
| Q1’22 |
United States |
| $ 23,274 | | $ 20,756 | | $ 18,292 | | $ 17,086 | | $ 17,491 |
% of Total |
| 57% | | 51% | | 46% | | 49% | | 52% |
China |
| $ 6,956 | | $ 6,280 | | $ 9,555 | | $ 4,539 | | $ 4,120 |
% of Total |
| 17% | | 16% | | 24% | | 13% | | 12% |
Rest of the world |
| $ 10,529 | | $ 13,487 | | $ 12,013 | | $ 13,043 | | $ 11,887 |
% of Total |
| 26% | | 33% | | 30% | | 38% | | 36% |
Total revenues |
| $ 40,759 | | $ 40,523 | | $ 39,860 | | $ 34,668 | | $ 33,498 |
| 5 |
| | |
GAAP / Non-GAAP Presentation
In addition to providing results that are determined in accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), the Company also provides certain non-GAAP financial measures. Non-GAAP gross profit excludes stock-based compensation expense and the amortization of acquired technology. Non-GAAP net income (loss) excludes the effects of certain non-recurring items, expenses related to an arbitration proceeding for a disputed customer contract, acquisition related costs, stock-based compensation expense, amortization of acquired technology and other acquired intangible assets, and their related income tax effects, as applicable, as well as adjustments for the valuation allowance for deferred tax assets. These non-GAAP financial measures are used by management internally to measure the Company’s profitability and performance. PDF Solutions’ management believes that these non-GAAP measures provide useful supplemental measures to investors regarding the Company’s ongoing operations in light of the fact that none of these categories of expense has a current effect on the future uses of cash (with the exception of expenses related to an arbitration proceeding for a disputed customer contract, and acquisition related costs) nor do they impact the generation of current or future revenues. These non-GAAP results should not be considered an alternative to, or a substitute for, GAAP financial information, and may be different from similarly titled non-GAAP measures used by other companies. In particular, these non-GAAP financial measures are not a substitute for GAAP measures of income or loss as a measure of performance, or to cash flows from operating, investing and financing activities as a measure of liquidity. Management uses these non-GAAP financial measures internally to measure profitability and performance; these non-GAAP measures are presented here to give investors an opportunity to see the Company’s financial results as viewed by management. A detailed reconciliation of the adjustments made to comparable GAAP measures is included herein.
| 6 |
| | |
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income
Quarterly | (in thousands, except for shares and per share amounts) |
| | | Q1’23 |
| Q4’22 |
| Q3’22 |
| Q2’22 |
| Q1’22 | |
| | | | | | | | | | | | |
GAAP net income (loss) | | | $ 355 | | $ 483 | | $ 1,385 | | ($ 1,147) | | ($ 4,150) | |
Adjustments to reconcile GAAP net income (loss) to non-GAAP net income: | | | | | | | | | | | | |
Stock-based compensation expense |
| | 4,884 | | 5,088 | | 5,136 | | 3,872 | | 5,553 | |
Amortization of acquired technology |
| | 553 | | 553 | | 553 | | 553 | | 553 | |
Amortization of other acquired intangible assets |
| | 325 | | 325 | | 318 | | 314 | | 314 | |
Expenses of arbitration (1) |
| | 2,133 | | 852 | | 556 | | 36 | | 451 | |
Tax impact of valuation allowance for deferred tax assets and reconciling items (2) | | | (980) | | 98 | | (373) | | 664 | | 937 | |
Non-GAAP net income | | | $ 7,270 | | $ 7,399 | | $ 7,575 | | $ 4,292 | | $ 3,658 | |
GAAP net income (loss) per diluted share | | | $ 0.01 | | $ 0.01 | | $ 0.04 | | ($ 0.03) | | ($ 0.11) | |
Non-GAAP net income per diluted share | | | $ 0.19 | | $ 0.19 | | $ 0.20 | | $ 0.11 | | $ 0.09 | |
Weighted average common shares used in GAAP net income (loss) per diluted share calculation | | | 38,859 | | 38,276 | | 38,054 | | 37,028 | | 37,606 | |
Weighted average common shares used in Non-GAAP net income per diluted share calculation |
| | 38,859 | | 38,276 | | 38,054 | | 37,615 | | 38,580 | |
| (1) | Represents expenses related to an arbitration proceeding over a disputed customer contract, which expenses are expected to continue until the arbitration is resolved. |
| (2) | The difference between the GAAP and non-GAAP income tax provisions is primarily due to the valuation allowance on a GAAP basis and non-GAAP adjustments. For example, on a GAAP basis, the Company does not receive a deferred tax benefit for foreign tax credits or R&D credits after valuation allowance. The Company’s non-GAAP tax rate and resulting non-GAAP tax expense is not calculated with a full U.S. federal or state valuation allowance due to the Company’s cumulative Non-GAAP income and management’s conclusion that it is more likely than not to utilize its net deferred tax assets (DTAs). Each reporting period, management evaluates the need for a valuation allowance and may place a valuation allowance against its U.S. net DTA on a non-GAAP basis if it concludes it is more likely than not that it will not be able to utilize some or all of its US DTAs on a non-GAAP basis. |
| 7 |
| | |
Reconciliation of GAAP to Non-GAAP Spending by Function
Quarterly
| | (in thousands) | ||||||||
| | Q1’23 |
| Q4’22 |
| Q3’22 |
| Q2’22 |
| Q1’22 |
Cost of Revenue - GAAP |
| $ 11,904 | | $ 11,791 | | $ 12,545 | | $ 12,042 | | $ 11,529 |
Adjustments to reconcile GAAP Cost of Revenue to Non-GAAP Cost of Revenue: |
| | | | | | | | | |
Stock-based compensation expense |
| (964) | | (737) | | (854) | | (655) | | (728) |
Amortization of acquired technology |
| (553) | | (553) | | (553) | | (553) | | (553) |
Cost of Revenue - Non-GAAP |
| $ 10,387 | | $ 10,501 | | $ 11,138 | | $ 10,834 | | $ 10,248 |
| | | | | | | | | | |
Research & Development - GAAP |
| $ 13,051 | | $ 14,360 | | $ 14,303 | | $ 13,374 | | $ 14,089 |
Adjustments to reconcile GAAP R&D to Non-GAAP R&D: | | | | | | | | | | |
Stock-based compensation expense | | (1,794) | | (2,233) | | (2,180) | | (1,810) | | (3,168) |
Research & Development - Non-GAAP | | $ 11,257 | | $ 12,127 | | $ 12,123 | | $ 11,564 | | $ 10,921 |
| | | | | | | | | | |
Selling, General, & Administrative - GAAP | | $ 15,645 | | $ 12,724 | | $ 12,005 | | $ 9,770 | | $ 10,839 |
Adjustment to reconcile GAAP SG&A to Non-GAAP SG&A: | | | | | | | | | | |
Stock-based compensation expense | | (2,126) | | (2,118) | | (2,102) | | (1,407) | | (1,657) |
Expenses of arbitration (1) | | (2,133) | | (852) | | (556) | | (36) | | (451) |
Selling, General, & Administrative - Non-GAAP |
| $ 11,386 | | $ 9,754 | | $ 9,347 | | $ 8,327 | | $ 8,731 |
| (1) | Represents expenses related to an arbitration proceeding over a disputed contract with a customer, which expenses are expected to continue until the arbitration is resolved. |
| 8 |