EX-99.1 2 ex_104536.htm EXHIBIT 99.1 ex_104536.htm

Exhibit 99.1

 

 

Inphi Corporation Announces Q4 and FY 2017 Results

 

 

SANTA CLARA, Calif., Feb. 7, 2018 – Inphi Corporation (NYSE: IPHI), a leader in high-speed data movement interconnects, today announced financial results for its fourth quarter ended Dec. 31, 2017.

 

GAAP Results

 

Revenue from continuing operations in the fourth quarter of 2017 was $85.7 million on a U.S. generally accepted accounting principles (GAAP) basis, up 6% year-over-year, compared with $80.9 million in the fourth quarter of 2016. This revenue growth reflects an increase in demand for COLORZ® inter-data center solutions and coherent DSP products from the ClariPhy acquisition partially offset by decrease in demand for linear transimpedance amplifier and linear driver products.

 

Gross margin from continuing operations under GAAP in the fourth quarter of 2017 was 62.0%, compared with 67.1% in the fourth quarter of 2016. The decrease in gross margin was primarily due to amortization of acquired intangibles from the ClariPhy acquisition and change in the product mix.

 

GAAP operating loss from continuing operations in the fourth quarter of 2017 was $5.3 million or (6.2%) of revenue from continuing operations, compared to GAAP income from continuing operations in the fourth quarter of 2016 of $8.5 million or 10.5% of revenue from continuing operations. The loss was mainly due to amortization of acquired intangibles and increased expenses from the ClariPhy acquisition.

 

GAAP net income from continuing operations for the fourth quarter of 2017 was almost break-even at $0.1 million, compared with GAAP net income from continuing operations of $19.1 million, or $0.42 per diluted common share in the fourth quarter of 2016. In the fourth quarter of 2017 we recorded a tax benefit of $11.8 million primarily due to revaluation of deferred tax liabilities to the new federal tax rate of 21% and the tax effect of intercompany transfer of intellectual property rights.

 

Inphi reports revenue, gross margin, operating expenses, net income (loss), and earnings per share from continuing operations in accordance with GAAP and on a non-GAAP basis. A reconciliation of the GAAP to non-GAAP revenue, gross margin, operating expenses, net income, earnings per share from continuing operations, 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 from continuing operations on a non-GAAP basis in the fourth quarter of 2017 was 70.3%, compared with 73.3% in the fourth quarter of 2016. The decrease was largely due to change in product mix.

 

Non-GAAP operating income from continuing operations in the fourth quarter of 2017 was $17.2 million from continuing operations, compared with $23.4 million from continuing operations in the fourth quarter of 2016. The decrease is primarily due to the impact of our net investment in developing new Coherent DSP components as part of the ClariPhy acquisition.

 

 

 

 

Non-GAAP net income from continuing operations in the fourth quarter of 2017 was $16.2 million, or $0.37 per diluted common share. This compares with non-GAAP net income from continuing operations of $20.8 million, or $0.47 per diluted common share in the fourth quarter of 2016.

 

“As we previously reported over the past few months, we continue to experience customer inventory burn and slow demand in the China long-haul and metro markets,” said President and CEO, Ford Tamer.  “While visibility remains limited, we have recently received positive requests from some of our customers for increased demand starting in Q2.  So, we believe that Q1, 2018, will be the bottom and we can resume growth starting in Q2.  We also remain confident in the many growth vectors for Inphi revenue in the second half of 2018.  This is based on new design wins for PAM DSPs, with associated linear TiAs and drivers, inside US cloud data centers driven by AI, Infiniband and Ethernet networking applications; M200 coherent DSP ramp in Europe, Asia and US; the ramp of Inphi’s 400G coherent TiAs and drivers; and continued growth of ColorZ in the second half of the year in US and China.”

 

Full Year 2017 Results

Revenue from continuing operations in the year ended December 31, 2017 was $348.2 million, compared with $266.3 million in the year ended December 31, 2016. GAAP net loss from continuing operations in the year ended December 31, 2017 was $74.9 million, or ($1.78) per diluted share, on approximately 42.2 million basic weighted average common shares outstanding. This compares with GAAP net income from continuing operations of $26.5 million, or $0.60 per diluted share, on approximately 44.1 million diluted weighted average common shares outstanding in the year ended December 31, 2016.

 

Non-GAAP net income from continuing operations in the year ended December 31, 2017 was $67.2 million, or $1.52 per diluted weighted average common share outstanding, on approximately 44.3 million diluted weighted average common shares outstanding. This compares with non-GAAP net income from continuing operations of $66.5 million in the year ended December 31, 2016, or $1.51 per diluted weighted average common share outstanding, on approximately 44.0 million diluted weighted average common shares outstanding.

 

Business Outlook

The following statements are based on the company’s current expectations for the first quarter of 2018. 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 Q1 2018 is expected to be in a range of $58.0 million to $62.0 million. The midpoint being $60.0 million.

 

GAAP gross margin is expected to be approximately 55.1% to 56.9%.

 

Non-GAAP gross margin is expected to be approximately 67.4% to 68.4%.

 

Stock-based compensation expense is expected to be in the range of $12.5 million to $12.7 million.

 

GAAP results are expected to be a net loss in a range between $21.5 million to $22.7 million, or ($0.50) – ($0.53) per basic share, based on 42.8 million estimated weighted average basic shares outstanding.

 

Non-GAAP net loss, excluding stock-based compensation expense, amortization of intangibles and inventory step up fair value related to acquisitions and noncash interest on convertible debt, is expected to be in the range of $1.6 million to $2.6 million, or ($0.04) - ($0.06) per basic and diluted share, based on 42.8 million estimated weighted average basic and diluted shares outstanding.

 

 

 

 

Quarterly Conference Call Today

Inphi plans to hold a conference call today at 5 p.m. Eastern Time / 2 p.m. Pacific Time with Ford Tamer, president and chief executive officer, and John Edmunds, chief financial officer, to discuss the fourth quarter 2017 results.

 

The call can be accessed by dialing (844) 459-2451, participant passcode: 1179617. 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 http://investors.inphi.com 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

Statements in the press release and certain matters to be discussed on the fourth quarter of 2017 conference call regarding Inphi Corporation, which are not historical facts, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. 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 2018, including with respect to the first quarter of 2018, revenue, gross margin, stock-based compensation expense, operating performance, net income or loss, and earnings per share; the Company’s expectations regarding growth opportunities, increasing demand in Q2, new design wins for PAM DSP’s, linear TiA’s and drivers, and growth inside data centers, and ramp pf 400G coherent TiAs and drivers and the continued growth of ColorZ; the impact of inventory accumulation and slow demand in the metro and long haul markets in China and their effects on revenue; 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 the markets that the Company targets; 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 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, 2016, 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.

 

Corporate Contact:

Kim Markle                              

Inphi                                   

408-217-7329                              

kmarkle@inphi.com

 

 

Investor Contact:

Deborah Stapleton

650-815-1239

deb@stapleton.com

 

 

 

 

INPHI CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands of dollars, except share and per share amounts)

(Unaudited)

 

   

Three Months Ended
December 31,

   

Year Ended
December 31,

 
   

2017

   

2016

   

2017

   

2016

 

Revenue

  $ 85,683     $ 80,912     $ 348,201     $ 266,277  

Cost of revenue

    32,599       26,623       151,698       85,581  

Gross margin

    53,084       54,289       196,503       180,696  

Operating expenses:

                               

Research and development

    41,965       30,808       200,539       108,013  

Sales and marketing

    10,801       8,252       42,381       26,534  

General and administrative

    5,605       6,765       23,782       21,201  

Total operating expenses

    58,371       45,825       266,702       155,748  

Income (loss) from continuing operations

    (5,287 )     8,464       (70,199 )     24,948  

Interest expense, net of other income

    (6,428 )     (5,958 )     (25,881 )     (13,492 )

Income (loss) from continuing operations before income taxes

    (11,715 )     2,506       (96,080 )     11,456  

Benefit for income taxes

    (11,817 )     (16,558 )     (21,176 )     (15,057 )

Net income (loss) from continuing operations

    102       19,064       (74,904 )     26,513  

Net income from discontinued operations, net of tax

    -       69       -       72,943  

Net income (loss)

  $ 102     $ 19,133     $ (74,904 )   $ 99,456  
                                 

Earnings per share:

                               

Basic

                               

Net income (loss) from continuing operations

  $ -     $ 0.46     $ (1.78 )   $ 0.65  

Net income from discontinued operations

    -       -       -       1.80  
    $ -     $ 0.46     $ (1.78 )   $ 2.45  

Diluted

                               

Net income (loss) from continuing operations

  $ -     $ 0.42     $ (1.78 )   $ 0.60  

Net income from discontinued operations

    -       -       -       1.65  
    $ -     $ 0.42     $ (1.78 )   $ 2.25  
                                 

Weighted-average shares used in computing earnings per share:

                               

Basic

    42,595,179       41,226,267       42,165,213       40,565,433  

Diluted

    44,335,639       44,910,456       42,165,213       44,124,881  

 

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
December 31,

   

Year Ended
December 31,

 
   

2017

   

2016

   

2017

   

2016

 
   

(in thousands of dollars)

   

(in thousands of dollars)

 
   

(Unaudited)

   

(Unaudited)

 

Cost of revenue

  $ 391     $ 506     $ 2,045     $ 1,796  

Research and development

    7,887       4,942       28,846       17,390  

Sales and marketing

    2,292       1,379       8,340       4,405  

General and administrative

    1,895       1,293       5,602       4,407  

Discontinued operations

    -       (130 )     -       2,194  
                                 
    $ 12,465     $ 7,990     $ 44,833     $ 30,192  

 

 

 

 

INPHI CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands of dollars)

(Unaudited)

 

   

December 31,

2017

   

December 31,

2016

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 163,450     $ 144,867  

Short-term investments in marketable securities

    241,737       249,476  

Accounts receivable, net

    67,993       49,999  

Inventories

    31,721       32,039  

Prepaid expenses and other current assets

    12,208       23,139  

Total current assets

    517,109       499,520  
                 

Property and equipment, net

    60,344       44,471  

Goodwill

    104,502       105,077  

Identifiable intangible assets

    222,933       327,063  

Other noncurrent assets

    11,154       14,464  

Total assets

  $ 916,042     $ 990,595  
                 

Liabilities and Stockholders’ Equity

               
                 

Current liabilities:

               

Accounts payable

  $ 14,721     $ 14,039  

Accrued expenses and other current liabilities

    43,891       48,601  

Deferred revenue

    1,435       3,630  
                 

Total current liabilities

    60,047       66,270  
                 

Convertible debt

    421,431       396,857  

Other liabilities

    23,163       64,944  

Total liabilities

    504,641       528,071  
                 

Stockholders’ equity:

               

Common stock

    43       41  

Additional paid-in capital

    484,934       459,928  

Retained earnings (accumulated deficit) (1)

    (74,145 )     1,976  

Accumulated other comprehensive income

    569       579  

Total stockholders’ equity

    411,401       462,524  
                 

Total liabilities and stockholders’ equity

  $ 916,042     $ 990,595  

 

     (1)  The accumulated deficit in 2017 includes the cumulative effect of accounting change of $1,217.

     

 

 

 

 

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, impairment of certain intangibles, non-cash interest expense related to convertible debt, indirect expenses associated with discontinued operations 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
December 31,

     

Year Ended
December 31,

   
   

2017

     

2016

     

2017

     

2016

   

GAAP gross margin to Non-GAAP gross margin

                                       

GAAP gross margin

  $ 53,084       $ 54,289       $ 196,503       $ 180,696    

Adjustments to GAAP gross margin:

                                       

Stock-based compensation

    391  

(a)

    506  

(a)

    2,045  

(a)

    1,796  

(a)

Acquisition related expenses

    20  

(b)

    -         143  

(b)

    47  

(b)

Amortization of inventory step-up

    -         851  

(c)

    9,304  

(c)

    1,092  

(c)

Amortization of intangibles

    6,752  

(d)

    3,598  

(d)

    28,502  

(d)

    12,223  

(d)

Depreciation on step-up values of fixed assets

    (17 )

(e)

    25  

(e)

    (5 )

(e)

    98  

(e)

Impairment of certain developed technology

    -         -         10,174  

(g)

    -    

Non-GAAP gross margin

  $ 60,230       $ 59,269       $ 246,666       $ 195,952    
                                         

GAAP operating expenses to Non-GAAP operating expenses

                                       

GAAP research and development

  $ 41,965       $ 30,808       $ 200,539       $ 108,013    

Adjustments to GAAP research and development:

                                       

Stock-based compensation

    (7,887 )

(a)

    (4,942 )

(a)

    (28,846 )

(a)

    (17,390 )

(a)

Acquisition related expenses

    (367 )

(b)

    -         (1,839 )

(b)

    (372 )

(b)

Depreciation on step-up values of fixed assets

    (216 )

(e)

    (18 )

(e)

    (767 )

(e)

    (192 )

(e)

Indirect expenses associated with discontinued operations

    -         -         -         (1,904 )

(f)

Impairment of in-process research and development

    -         -         (36,840 )

(g)

    -    

Non-GAAP research and development

  $ 33,495       $ 25,848       $ 132,247       $ 88,155    
                                         

GAAP sales and marketing

  $ 10,801       $ 8,252       $ 42,381       $ 26,534    

Adjustments to GAAP sales and marketing:

                                       

Stock-based compensation

    (2,292 )

(a)

    (1,379 )

(a)

    (8,340 )

(a)

    (4,405 )

(a)

Acquisition related expenses

    (179 )

(b)

    -         (772 )

(b)

    (193 )

(b)

Amortization of intangibles

    (2,432 )

(d)

    (595 )

(d)

    (9,725 )

(d)

    (1,207 )

(d)

Depreciation on step-up values of fixed assets

    (28 )

(e)

    (30 )

(e)

    (103 )

(e)

    (102 )

(e)

Non-GAAP sales and marketing

  $ 5,870       $ 6,248       $ 23,441       $ 20,627    
                                         

GAAP general and administrative

  $ 5,605       $ 6,765       $ 23,782       $ 21,201    

Adjustments to GAAP general and administrative:

                                       

Stock-based compensation

    (1,895 )

(a)

    (1,293 )

(a)

    (5,602 )

(a)

    (4,407 )

(a)

Acquisition related expenses

    (3 )

(b)

    (1,626 )

(b)

    (756 )

(b)

    (1,663 )

(b)

Amortization of intangibles

    (116 )

(d)

    (58 )

(d)

    (464 )

(d)

    (196 )

(d)

Depreciation on step-up values of fixed assets

    67  

(e)

    (11 )

(e)

    279  

(e)

    (26 )

(e)

Non-GAAP general and administrative

  $ 3,658       $ 3,777       $ 17,239       $ 14,909    
                                         

Non-GAAP total operating expenses

  $ 43,023       $ 35,873       $ 172,927       $ 123,691    
                                         

GAAP net income (loss) to Non-GAAP net income

                                       

GAAP net income (loss) from continuing operations

  $ 102       $ 19,064       $ (74,904 )     $ 26,513    

Adjusting items to GAAP net income (loss):

                                       

Operating expenses related to stock-based compensation expense

    12,465  

(a)

    8,120  

(a)

    44,833  

(a)

    27,998  

(a)

Acquisition related expenses

    569  

(b)

    1,626  

(b)

    3,510  

(b)

    2,275  

(b)

Amortization of inventory fair value step-up

    -         851  

(c)

    9,304  

(c)

    1,092  

(c)

Amortization of intangibles related to purchase price

    9,300  

(d)

    4,251  

(d)

    38,691  

(d)

    13,626  

(d)

Depreciation on step-up values of fixed assets

    160  

(e)

    84  

(e)

    586  

(e)

    418  

(e)

Indirect expenses associated with discontinued operations

    -         -         -         1,904  

(f)

Impairment of certain intangibles from ClariPhy acquisition

    -         -         47,014  

(g)

    -    

Loss on retirement of certain property and equipment from ClariPhy acquisition

    -         -         77  

(h)

    -    

Accretion and amortization expense on convertible debt

    6,356  

(i)

    5,920  

(i)

    24,574  

(i)

    14,156  

(i)

Gain on sale of cost method investment

    -         -         -         (1,138 )

(j)

Valuation allowance and tax effect of the adjustments above from GAAP to non-GAAP

    (12,723 )

(k)

    (19,158 )

(k)

    (26,523 )

(k)

    (20,390 )

(k)

Non-GAAP net income

  $ 16,229       $ 20,758       $ 67,162       $ 66,454    
                                         

Shares used in computing non-GAAP basic earnings per share

    42,595,179         41,226,267         42,165,213         40,565,433    
                                         

Shares used in computing non-GAAP diluted earnings per share before offsetting shares from call option

    44,335,639         44,910,456         44,524,224         44,124,881    

Offsetting shares from call option

    -         (369,196 )       (201,291 )       (92,299 )  

Shares used in computing non-GAAP diluted earnings per share

    44,335,639         44,541,260         44,322,933         44,032,582    
                                         

Non-GAAP earnings per share:

                                       

Basic

  $ 0.38       $ 0.50       $ 1.59       $ 1.64    

Diluted

  $ 0.37       $ 0.47       $ 1.52       $ 1.51    
                                         

GAAP gross margin as a % of revenue

    62.0 %       67.1 %       56.4 %       67.9 %  

Stock-based compensation

    0.5 %       0.6 %       0.6 %       0.7 %  

Amortization and write-off of inventory fair value step-up and intangibles

    7.8 %       5.6 %       13.8 %       5.0 %  

Non-GAAP gross margin as a % of revenue

    70.3 %       73.3 %       70.8 %       73.6 %  

 

 

 

 

(a)

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.

(b)

Reflects the legal, transition costs and other expenses related to acquisitions. The transition costs also include short-term cash retention bonus payments to Cortina and ClariPhy employees that were part of the purchase agreement when the Company acquired Cortina and 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.

(c)

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.

(d)

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.

(e)

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.

(f)

Reflects indirect expenses which includes engineering software tools and lease expenses associated with discontinued operations. 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 continuing operating performance.

(g)

Reflects the impairment of in-process research and development and developed technology 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.

(h)

Reflects the loss on disposal of certain property and equipment 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.

(i)

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.

(j)

Reflects the gain on sale of cost method investment. 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.

(k)

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 -FIRST QUARTER 2018 GUIDANCE

(in thousands of dollars, except share and per share amounts)

(Unaudited)

 

   

Three Months Ending
March 31, 2018

 
   

High

   

Low

 

Estimated GAAP net loss

  $ (21,500 )   $ (22,700 )

Adjusting items to estimated GAAP net loss:

               

Operating expenses related to stock-based compensation expense

    12,500       12,700  

Amortization of intangibles and fair value step up on acquired inventories

    9,460       9,460  

Other acquisition and transition related expenses

    570       570  

Amortization of convertible debt interest cost

    6,360       6,360  

Tax effect of GAAP to non-GAAP adjustments

    (8,950 )     (8,990 )

Estimated non-GAAP net loss

  $ (1,560 )   $ (2,600 )
                 

Shares used in computing estimated non-GAAP basic and diluted earnings per share

    42,800,000       42,800,000  
                 

Estimated non-GAAP basic and diluted earnings per share

  $ (0.04 )   $ (0.06 )
                 
                 

Revenue

  $ 62,000     $ 58,000  
                 

GAAP gross margin

  $ 35,278     $ 31,958  

as a % of revenue

    56.9 %     55.1 %

Adjusting items to estimated GAAP gross margin:

               

Stock-based compensation

    400       400  

Inventory step up, fixed assets depreciation step up and acquistion related expenses

    (12 )     (10 )

Amortization of intangibles

    6,750       6,750  

Estimated non-GAAP gross margin

  $ 42,416     $ 39,098  

as a % of revenue

    68.4 %     67.4 %