e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): January 27, 2010
Cohu, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
001-04298
|
|
95-1934119 |
|
|
|
|
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification No.) |
|
|
|
|
|
12367 Crosthwaite Circle, Poway, California
|
|
|
|
92064 |
|
|
|
|
|
(Address of principal executive offices)
|
|
|
|
(Zip Code) |
Registrants telephone number, including area code: 858-848-8100
Not Applicable
Former name or former address, if changed since last report
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:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On January 27, 2010, Cohu, Inc. (the Company) issued a press release regarding its financial
results for the fourth fiscal quarter and full year ended December 26, 2009. The Companys press
release is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by
reference herein.
The information in this Item 2.02 of this Current Report on Form 8-K and the Exhibit attached
hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of
1934 (the Exchange Act) or otherwise subject to the liabilities of that section, nor shall it be
deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange
Act, regardless of any general incorporation language in such filing.
In addition to financial results determined in accordance with generally accepted accounting
principles (GAAP), the earnings press release also contains financial information determined by
methods other than in accordance with GAAP. The Companys management uses these non-GAAP measures
in their analysis of the Companys performance. These non-GAAP financial measures adjust the
Companys actual results prepared under GAAP to exclude charges and the related income tax effect
for share-based compensation, the amortization of acquired intangible assets and the deferred tax
asset valuation allowance. These non-GAAP measures are not meant as a substitute for GAAP, but are
included solely for informational and comparative purposes. The Companys management believes that
this information can assist investors in evaluating the Companys operational trends, financial
performance, and cash generating capacity. Management believes these non-GAAP measures allow
investors to evaluate the Companys financial performance using some of the same measures as
management. These disclosures should not be viewed as a substitute for operating results determined
in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that
may be presented by other companies.
Item 9.01 Financial Statements and Exhibits.
The exhibit listed below is being furnished with this Current Report on Form 8-K.
Exhibit No. 99.1
Description Fourth Quarter 2009 Earnings Release, dated January 27, 2010, of Cohu, Inc.
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.
|
|
|
|
|
|
Cohu, Inc.
|
|
January 28, 2010 |
By: |
Jeffrey D. Jones
|
|
|
|
Name: |
Jeffrey D. Jones |
|
|
|
Title: |
VP Finance and Chief Financial Officer |
|
Exhibit Index
|
|
|
|
|
Exhibit No. |
|
Description |
|
99.1 |
|
|
Fourth Quarter 2009 Earnings Release, dated January 27, 2010, of Cohu, Inc. |
exv99w1
Exhibit 99.1
Cohu Reports Fourth Quarter and Full Year 2009 Operating Results
POWAY, Calif., January 27, 2010 Cohu, Inc. (NASDAQ:COHU) today reported fiscal 2009 fourth
quarter net sales of $52.2 million and GAAP net income of $0.8 million or $0.03 per share. For its
fiscal year ended December 26, 2009, the company reported net sales of $171.3 million and a GAAP
net loss of $(28.2) million or $(1.20) per share. As previously announced, the net loss for the
fiscal year ended December 26, 2009 includes a non-cash charge, recorded in the second quarter, of
$19.6 million, or $0.84 per share, for an increase in the valuation allowance against our deferred
tax assets.
The company also reported non-GAAP results, with fourth quarter 2009 net income of $2.5 million or
$0.11 per share and a fiscal year 2009 net loss of $(1.9) million or $(0.08) per share.
GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 FY 2009 |
|
Q3 FY 2009 |
|
Q4 FY 2008 |
|
Net sales |
|
$ |
52.2 |
million |
|
$ |
44.1 |
million |
|
$ |
41.4 |
million |
|
Net income (loss) |
|
$ |
0.8 |
million |
|
$ |
(0.1 |
) million |
|
$ |
(7.6 |
) million |
|
Income (loss) per share |
|
$ |
0.03 |
|
|
$ |
(0.00 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2009 |
|
FY 2008 |
|
Net sales |
|
$ |
171.3 |
million |
|
$ |
199.7 |
million |
|
Net loss |
|
$ |
(28.2 |
) million |
|
$ |
(5.4 |
) million |
Loss per share |
|
$ |
(1.20 |
) |
|
$ |
(0.23 |
) |
|
Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 FY 2009 |
|
Q3 FY 2009 |
|
Q4 FY 2008 |
|
Non-GAAP net income (loss) |
|
$ |
2.5 |
million |
|
$ |
1.7 |
million |
|
$ |
(3.9 |
) million |
|
Non-GAAP income (loss) per share |
|
$ |
0.11 |
|
|
$ |
0.07 |
|
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2009 |
|
FY 2008 |
|
Non-GAAP net income (loss) |
|
$ |
(1.9 |
) million |
|
$ |
1.7 |
million |
|
Non-GAAP income (loss) per share |
|
$ |
(0.08 |
) |
|
$ |
0.07 |
|
|
Sales of semiconductor equipment accounted for 74% of fiscal 2009 fourth quarter sales. Microwave
communications equipment and video cameras and related equipment contributed 16% and 10%,
respectively, for the same period.
Orders were $68.8 million for the fourth quarter of 2009 and $55.0 million for the third quarter of
2009. Orders for semiconductor equipment were $60.0 million in the fourth quarter of 2009 compared
to $46.9 million in the third quarter of 2009. Total consolidated backlog was $79.1 million at
December 26, 2009 compared to $62.5 million at September 26, 2009. Cohu expects first quarter 2010
sales to be approximately $53 million. These sales exclude up to $14 million in revenue for
semiconductor test handlers that may be recognized in the first quarter upon customer acceptance.
James A. Donahue, President and Chief Executive Officer, stated, Amid growing indications of
improvement in the semiconductor equipment industry, Cohu was profitable for the second consecutive
quarter on a non-GAAP basis. The order momentum that began in Q3 continued into the fourth
quarter, from a broad base of customers for our test handling systems. Unit orders for test
handlers increased 42% from the third quarter.
Donahue continued, All operations were profitable on a non-GAAP basis in the fourth quarter. For
the year, our microwave communications equipment business achieved record sales and operating
income. This, coupled with cost reduction measures and strict cash management, enabled Cohu to
generate positive cash flow from operations in 2009, during the global recession and one of the
worst downturns in the semiconductor equipment industry.
Donahue concluded, Our new pick and place test handlers, Pyramid and Matrix, are installed on
customer test floors and we have received follow-on orders for both products. We are particularly
pleased with the significant increase in orders at Rasco, for both gravity and test-in-strip
handlers, that began in Q3 and is continuing. The positive trend in customer forecasts is
encouraging.
Cohus Board of Directors approved a quarterly cash dividend of $0.06 per share payable on April
23, 2010 to shareholders of record on March 9, 2010. Cohu has paid consecutive quarterly cash
dividends since 1977.
Use of Non-GAAP Financial Information:
Included within this press release are non-GAAP financial measures that supplement the Companys
Condensed Consolidated Statements of Operations prepared under generally accepted accounting
principles (GAAP). These non-GAAP financial measures adjust the Companys actual results prepared
under GAAP to exclude charges and the related income tax effect for share-based compensation, the
amortization of acquired intangible assets and the deferred tax asset valuation allowance.
Reconciliations of GAAP to non-GAAP amounts for the periods presented herein are provided in
schedules accompanying this release and should be considered together with the Condensed
Consolidated Statements of Operations.
These non-GAAP measures are not meant as a substitute for GAAP, but are included solely for
informational and comparative purposes. The Companys management believes that this information can
assist investors in evaluating the Companys operational trends, financial performance, and cash
generating capacity. Management believes these non-GAAP measures allow investors to evaluate Cohus
financial performance using some of the same measures as management. However, the non-GAAP
financial measures should not be regarded as a replacement for (or superior to) corresponding,
similarly captioned, GAAP measures.
Forward Looking Statements:
Certain matters discussed in this release, including statements concerning Cohus new products and
expectations of business conditions, orders, sales, revenues and operating performance are
forward-looking statements that are subject to risks and uncertainties that could cause actual
results to differ materially from those projected or forecasted. Such risks and uncertainties
include, but are not limited to, inventory, goodwill and other intangible asset write-downs; our
ability to convert new products under development into production on a timely basis, support
product development and meet customer delivery and acceptance requirements for next generation
equipment; failure to obtain customer acceptance resulting in the inability to recognize revenue
and accounts receivable collection problems; customer orders may be canceled or delayed; the
concentration of our revenues from a limited number of customers; intense competition in the
semiconductor test handler industry; our reliance on patents and intellectual property; compliance
with U.S. export regulations; and the cyclical and unpredictable nature of capital expenditures by
semiconductor manufacturers. These and other risks and uncertainties are discussed more fully in
Cohus filings with the Securities and Exchange Commission, including the most recently filed Form
10-K and Form 10-Q. Cohu assumes no obligation to update the information in this release.
About Cohu:
Cohu is a supplier of test handling, burn-in and thermal solutions used by the global semiconductor
industry, microwave communications and closed circuit television equipment.
Cohu will be conducting their conference call on Wednesday, January 27, 2010 at 1:30 p.m. Pacific
Time/4:30 p.m. Eastern Time. The call will be webcast at www.cohu.com. Replays of the call can be
accessed at www.cohu.com.
For press releases and other information of interest to investors, please visit Cohus website at
www.cohu.com. Contact: Jeffrey D. Jones Investor Relations (858) 848-8106
COHU, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended (1) |
|
|
Twelve Months Ended (1) |
|
|
|
December 26, |
|
|
December 27, |
|
|
December 26, |
|
|
December 27, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
52,193 |
|
|
$ |
41,401 |
|
|
$ |
171,261 |
|
|
$ |
199,659 |
|
Cost and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (2) |
|
|
35,745 |
|
|
|
33,238 |
|
|
|
118,873 |
|
|
|
134,691 |
|
Research and development |
|
|
7,942 |
|
|
|
8,502 |
|
|
|
31,964 |
|
|
|
38,084 |
|
Selling, general and administrative |
|
|
9,088 |
|
|
|
8,960 |
|
|
|
35,519 |
|
|
|
36,612 |
|
Acquired in process research and
development (IPR&D) (3) |
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,775 |
|
|
|
53,277 |
|
|
|
186,356 |
|
|
|
211,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(582 |
) |
|
|
(11,876 |
) |
|
|
(15,095 |
) |
|
|
(12,305 |
) |
Interest and other, net (4) |
|
|
172 |
|
|
|
1,201 |
|
|
|
1,300 |
|
|
|
5,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(410 |
) |
|
|
(10,675 |
) |
|
|
(13,795 |
) |
|
|
(6,822 |
) |
Income tax provision (benefit) (5) |
|
|
(1,180 |
) |
|
|
(3,069 |
) |
|
|
14,373 |
|
|
|
(1,379 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
770 |
|
|
$ |
(7,606 |
) |
|
$ |
(28,168 |
) |
|
$ |
(5,443 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.03 |
|
|
$ |
(0.33 |
) |
|
$ |
(1.20 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.03 |
|
|
$ |
(0.33 |
) |
|
$ |
(1.20 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in
computing income (loss) per share (6): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
23,495 |
|
|
|
23,288 |
|
|
|
23,412 |
|
|
|
23,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
23,746 |
|
|
|
23,288 |
|
|
|
23,412 |
|
|
|
23,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The three-month periods ended December 26, 2009 and December 27, 2008 were each comprised of
13 weeks and both twelve-month periods are comprised of 52 weeks. |
|
(2) |
|
The three-month period ended December 27, 2008 includes a $5.5 million pretax charge for the
write-down of inventory due to deteriorating business conditions in the back-end semiconductor
industry. |
|
(3) |
|
IPR&D charge was a result of the Rasco acquisition. |
|
(4) |
|
The three- and twelve-month periods ended December 26, 2009 include a short-term investment
loss of $79,000. The twelve-month period ended December 27, 2008 includes a short-term
investment loss of $350,000. |
|
(5) |
|
The twelve-month period ended December 26, 2009 includes a provision of $20.6 million for an
increase in the valuation allowance against deferred tax assets. |
|
(6) |
|
For the three-month period ended December 27, 2008 and the twelve-month periods ended
December 26, 2009 and December 27, 2008, potentially dilutive securities were excluded from
the per share computations due to their antidilutive effect. |
COHU, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 26, |
|
|
December 27, |
|
|
|
2009 |
|
|
2008 |
|
Assets: |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and investments |
|
$ |
84,906 |
|
|
$ |
88,385 |
|
Accounts receivable |
|
|
43,389 |
|
|
|
31,945 |
|
Inventories |
|
|
52,428 |
|
|
|
53,314 |
|
Deferred taxes and other |
|
|
12,827 |
|
|
|
25,620 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
193,550 |
|
|
|
199,264 |
|
Property, plant & equipment, net |
|
|
38,006 |
|
|
|
39,429 |
|
Goodwill |
|
|
61,764 |
|
|
|
60,820 |
|
Intangible assets, net |
|
|
35,483 |
|
|
|
40,993 |
|
Other assets |
|
|
1,315 |
|
|
|
3,663 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
330,118 |
|
|
$ |
344,169 |
|
|
|
|
|
|
|
|
Liabilities & Stockholders Equity: |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Deferred profit |
|
$ |
5,322 |
|
|
$ |
4,434 |
|
Other current liabilities |
|
|
48,631 |
|
|
|
39,241 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
53,953 |
|
|
|
43,675 |
|
Deferred taxes and other noncurrent liabilities |
|
|
18,916 |
|
|
|
14,955 |
|
Stockholders equity |
|
|
257,249 |
|
|
|
285,539 |
|
|
|
|
|
|
|
|
Total liabilities & stockholders equity |
|
$ |
330,118 |
|
|
$ |
344,169 |
|
|
|
|
|
|
|
|
COHU, INC.
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
December 26, |
|
|
September 26, |
|
|
December 27, |
|
|
|
2009 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations GAAP basis (a) |
|
$ |
(582 |
) |
|
$ |
(798 |
) |
|
$ |
(11,876 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation included in (b): |
|
|
|
|
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
106 |
|
|
|
94 |
|
|
|
77 |
|
Research and development |
|
|
320 |
|
|
|
351 |
|
|
|
238 |
|
Selling, general and administrative |
|
|
478 |
|
|
|
479 |
|
|
|
446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
904 |
|
|
|
924 |
|
|
|
761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets included in (c): |
|
|
|
|
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
1,420 |
|
|
|
1,364 |
|
|
|
713 |
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
226 |
|
|
|
216 |
|
|
|
89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,646 |
|
|
|
1,580 |
|
|
|
802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired in-process research and development (d) |
|
|
|
|
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations non-GAAP basis (e) |
|
$ |
1,968 |
|
|
$ |
1,706 |
|
|
$ |
(7,736 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) GAAP basis |
|
$ |
770 |
|
|
$ |
(71 |
) |
|
$ |
(7,606 |
) |
Non-GAAP adjustments (as scheduled above) |
|
|
2,550 |
|
|
|
2,504 |
|
|
|
4,140 |
|
Tax effect of non-GAAP adjustments (f) |
|
|
(773 |
) |
|
|
(756 |
) |
|
|
(447 |
) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) non-GAAP basis |
|
$ |
2,547 |
|
|
$ |
1,677 |
|
|
$ |
(3,913 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) per share diluted |
|
$ |
0.03 |
|
|
$ |
(0.00 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share diluted (g) |
|
$ |
0.11 |
|
|
$ |
0.07 |
|
|
$ |
(0.17 |
) |
Management believes the presentation of these non-GAAP financial measures, when taken together with
the corresponding GAAP financial measures, provides meaningful supplemental information
regarding the Companys operating performance. Our management uses these non-GAAP financial
measures in assessing the Companys operating results, as well as when planning, forecasting
and analyzing future periods and these non-GAAP measures allow investors to evaluate the
Companys financial performance using some of the same measures as management. Management
views share-based compensation as an expense that is unrelated to the Companys operational
performance as it does not require cash payments and can vary in amount from period to period
and the elimination of amortization charges provides better comparability of pre and
post-acquisition operating results and to results of businesses utilizing internally developed
intangible assets. Additionally, management does not consider certain significant charges to
the deferred tax valuation allowance as related to the Companys operational performance and,
as such, has excluded them to provide a better understanding of the companys underlying
operational results and a more meaningful basis for comparison with our historical and future
results. However, the non-GAAP financial measures should not be regarded as a replacement for
corresponding, similarly captioned, GAAP measures. The presentation of non-GAAP financial
measures above may not be comparable to similarly titled measures reported by other companies
and investors should be careful when comparing our non-GAAP financial measures to those of
other companies.
|
|
|
(a) |
|
(1.1)%, (1.8)% and (28.7)% of net sales, respectively. |
|
(b) |
|
To eliminate compensation expense for employee stock options, restricted stock units and our
employee stock purchase plan. |
|
(c) |
|
To eliminate the amortization of intangible assets acquired in the fiscal 2008 acquisition of
Rasco, the fiscal 2007 acquisition of Tandberg Television AVS GmbH and the fiscal 2006
acquisition of Unigen. |
|
(d) |
|
Acquired in-process research and development expense from the Rasco acquisition is excluded
because such expense is unrelated to the operating activities of the Companys ongoing
businesses. |
|
(e) |
|
3.8%, 3.9% and (18.7)% of net sales, respectively. |
|
(f) |
|
To adjust the provision (benefit) for income taxes related to the adjustments described in
notes (b), (c) and (d) above based on applicable tax rates. |
|
(g) |
|
Computed using 23,746, 23,631 and 23,288 diluted shares outstanding for the three-month
periods ended December 26, 2009, September 26, 2009 and December 27, 2008, respectively. For
the three-month period ended September 26, 2009 the effect of dilutive securities was excluded
from GAAP diluted common shares due to the reported net loss under GAAP, but are included for
non-GAAP diluted common shares since the Company has non-GAAP net income. |
COHU, INC.
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
|
|
December 26, |
|
|
December 27, |
|
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
Loss from operations GAAP basis (a) |
|
$ |
(15,095 |
) |
|
$ |
(12,305 |
) |
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
Share-based compensation included in (b): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
347 |
|
|
|
343 |
|
Research and development |
|
|
1,145 |
|
|
|
1,189 |
|
Selling, general and administrative |
|
|
1,886 |
|
|
|
2,417 |
|
|
|
|
|
|
|
|
|
|
|
3,378 |
|
|
|
3,949 |
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets included in (c): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
5,398 |
|
|
|
2,320 |
|
Research and development |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
857 |
|
|
|
233 |
|
|
|
|
|
|
|
|
|
|
|
6,255 |
|
|
|
2,553 |
|
|
|
|
|
|
|
|
|
|
Acquired in-process research and development (d) |
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations non-GAAP basis (e) |
|
$ |
(5,462 |
) |
|
$ |
(3,226 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss GAAP basis |
|
$ |
(28,168 |
) |
|
$ |
(5,443 |
) |
Non-GAAP adjustments (as scheduled above) |
|
|
9,633 |
|
|
|
9,079 |
|
Tax effect of non-GAAP adjustments (f) |
|
|
(2,916 |
) |
|
|
(1,982 |
) |
Non-cash increase of valuation allowance (g) |
|
|
19,551 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) non-GAAP basis |
|
$ |
(1,900 |
) |
|
$ |
1,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per share diluted |
|
$ |
(1.20 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share diluted (h) |
|
$ |
(0.08 |
) |
|
$ |
0.07 |
|
Management believes the presentation of these non-GAAP financial measures, when taken together with
the corresponding GAAP financial measures, provides meaningful supplemental information regarding
the Companys operating performance. Our management uses these non-GAAP financial measures in
assessing the Companys operating results, as well as when planning, forecasting and analyzing
future periods and these non-GAAP measures allow investors to evaluate the Companys financial
performance using some of the same measures as management. Management views share-based
compensation as an expense that is unrelated to the Companys operational performance as it does
not require cash payments and can vary in amount from period to period and the elimination of
amortization charges provides better comparability of pre and post-acquisition operating results
and to results of businesses utilizing internally developed intangible assets. Additionally,
management does not consider certain significant charges to the deferred tax valuation allowance as
related to the Companys operational performance and, as such, has excluded them to provide a
better understanding of the companys underlying operational results and a more meaningful basis
for comparison with our historical and future results. However, the non-GAAP financial measures
should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures. The
presentation of non-GAAP financial measures above may not be comparable to similarly titled
measures reported by other companies and investors should be careful when comparing our non-GAAP
financial measures to those of other companies.
|
|
|
(a) |
|
(8.8)% and (6.2)% of net sales, respectively. |
|
(b) |
|
To eliminate compensation expense for employee stock options, restricted stock units and our
employee stock purchase plan. |
|
(c) |
|
To eliminate the amortization of intangible assets acquired in the fiscal 2008 acquisition of
Rasco, the fiscal 2007 acquisition of Tandberg Television AVS GmbH, the fiscal 2006
acquisition of Unigen and the fiscal 2005 acquisition of KryoTech. |
|
(d) |
|
Acquired in-process research and development expense from the Rasco acquisition is excluded
because such expense is unrelated to the operating activities of the Companys ongoing
businesses. |
|
(e) |
|
(3.2)% and (1.6)% of net sales, respectively. |
|
(f) |
|
To adjust the provision (benefit) for income taxes related to the adjustments described in
notes (b), (c) and (d) above based on applicable tax rates. |
|
(g) |
|
To exclude the non-cash net impact on the tax provision pertaining to the increase of the
deferred tax asset valuation allowance recorded in the second quarter of fiscal 2009. |
|
(h) |
|
Computed using 23,412 and 23,371 diluted shares outstanding for the twelve-month periods
ended December 26, 2009 and December 27, 2008, respectively. For the twelve-month period
ended December 27, 2008 the effect of dilutive securities was excluded from GAAP diluted
common shares due to the reported net loss under GAAP, but are included for non-GAAP diluted
common shares since the Company has non-GAAP net income. |