Synchronoss (SNCR) 8-K Results of Operations and Financial Condition

Exhibit 99.1

SYNCHRONOSS TECHNOLOGIES, INC
Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands, except per share data)
	Three Months Ended				Year Ended,
	December 31,				December 31,
	2008		2007		2008		2007
Non-GAAP financial measures and reconciliation:
GAAP income from operations	$	4,238	$	10,485	$	18,031	$	33,836
Add: Fair value stock-based compensation		2,015		1,095		6,947		3,025
Non-GAAP income from operations	$	6,253	$	11,580	$	24,978	$	36,861
GAAP net income attributable to common stockholders	$	2,680	$	6,618	$	11,880	$	23,756
Add: Fair value stock-based compensation, net of tax		1,178		627		4,061		1,904
Non-GAAP net income	$	3,858	$	7,245	$	15,941	$	25,660
Diluted non-GAAP net income per share	$	0.12	$	0.22	$	0.50	$	0.77
Shares used in per share calculation		30,982		33,658		32,187		33,375