Exhibit 99.1
ACTIVIDENTITY REPORTS THIRD QUARTER FISCAL 2009
FINANCIAL RESULTS
Revenue Increased by 7% to $15.4 Million over Prior-Year Quarter. Net Income was $2.1 Million.
FREMONT, Calif., August 6, 2009 — ActivIdentity Corporation (NASDAQ: ACTI), a global leader in credential management and strong authentication, reported revenue for the quarter ended June 30, 2009 of $15.4 million, compared to $14.3 million for the quarter ended June 30, 2008 and $16.1 million for the quarter ended March 31, 2009.
ActivIdentity’s net income for the quarter ended June 30, 2009, was $2.1 million or $0.05 per basic and diluted share, compared to a net loss of ($7.0) million, or ($0.15) per basic and diluted share for the three months ended June 30, 2008. Net income for the quarter ended June 30, 2009 included realized and unrealized gains on foreign exchange totaling $2.1 million, primarily due to the weakening of the U.S. dollar.
ActivIdentity’s operating loss was ($1.1) million for the quarter ended June 30, 2009 compared to an operating loss of ($4.7) million for the quarter ended June 30, 2008 and ($1.7) million for the quarter ended March 31, 2009. Adjusted EBITDA was $0.9 million for the quarter ended June 30, 2009, representing an improvement of $3.6 million compared to the prior-year quarter, and an increase of $0.2 million sequentially. Adjusted EBITDA is a Non-GAAP measure and is defined as Operating Income adjusted for non-recurring and non-cash items such as stock-based compensation expense, depreciation, amortization of intangibles, severance and asset impairments.
“Despite little improvement in the tough economic climate, ActivIdentity still posted solid operational and financial performance results during the fiscal third quarter,” said Grant Evans, chief executive officer and chairman of ActivIdentity. “Throughout this challenging time, the resiliency of our credential management and strong authentication solutions continue to exemplify the resiliency and stability of our renewed market focus and management team. As we look forward to the remainder of our fiscal year ending September 30, 2009 and beyond, we remain focused on streamlining our operations and continue to manage our expenses in order to be positioned for future growth.”
Financial Highlights
GAAP RESULTS
(In Millions except Per Share Data)
|
| Three Months Ended |
| |||||||
|
| Jun. 30 |
| Mar. 31 |
| June. 30 |
| |||
|
| 2009 |
| 2009 |
| 2008 |
| |||
Revenue |
| $ | 15.4 |
| $ | 16.1 |
| $ | 14.3 |
|
Net Income (Loss) |
| $ | 2.1 |
| $ | (2.8 | ) | $ | (7.0 | ) |
(Loss) Earnings Per Share – Basic |
| $ | 0.05 |
| $ | (0.06 | ) | $ | (0.15 | ) |
(Loss) Earnings Per Share – Diluted |
| $ | 0.05 |
| $ | (0.06 | ) | $ | (0.15 | ) |
|
|
|
|
|
|
|
| |||
NON-GAAP RESULTS |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Adjusted EBITDA |
| $ | 0.9 |
| $ | 0.7 |
| $ | (2.7 | ) |
ActivIdentity is presenting non-GAAP numbers in this press release as it believes the one time charges for nonrecurring items and the non-cash charges distort the period to period results and that investors will benefit from the comparison of information from period to period without these items. Please refer to the GAAP to non-GAAP reconciliation table for further detail. Certain financial results are subject to the application of accounting estimates, especially with regards to fair value accounting. Management has used what it believes to be appropriate valuation techniques to assess the fair value of impaired investments and the fair value of undelivered elements in multi-element software arrangements.
Conference Call Details
ActivIdentity will host its Fiscal Third Quarter conference call on Thursday, Aug 6, at 5:00 PM Eastern Daylight Savings Time / 2:00 PM Pacific Daylight Savings Time.
To access the conference call within the U.S. or Canada, please dial (866) 393-1796 and enter conference ID 2295985. To access the conference call outside the U.S. or Canada please dial (706) 679-9681 and enter conference ID 2295985.
A replay of the conference call will be available approximately two hours after the conclusion of the call at www.actividentity.com.
About ActivIdentity
ActivIdentity Corporation is a global leader in credential management and strong authentication, providing solutions to confidently establish a person’s identity when interacting digitally. For more than two decades the company’s experience has been leveraged by security-minded organizations in large-scale deployments such as the U.S. Department of Defense, Nissan, and Saudi Aramco. The company’s customers have issued more than 100 million credentials, securing the holder’s digital identity. ActivIdentity is headquartered in Silicon Valley, California. For more information, visit www.actividentity.com.
# # #
ActivIdentity is a registered trademark in the United States and/or other countries. All other trademarks are the property of their respective owners in the United States and/or other countries.
Safe Harbor Statement
The statements in this press release that are not historical facts are forward-looking statements that involve risks and uncertainties including, but not limited to, statements regarding ActivIdentity’s ability to achieve its fiscal year guidance and continued customer acceptance of its products. These risks and uncertainties include risks relating to uncertainty in the economy and its impact on customer deployments of our products, customer adoption of ActivIdentity’s new products, continued expense reductions from ActivIdentity’s various restructuring and cost control measures, changes to our management team, the use of estimates and assumptions in our financial reporting, and other risks identified under the caption “Risk Factors” in our most recent Annual Report on Form 10-K, and as may be amended in subsequent Quarterly Reports on Form 10-Q, which are filed with the United States Securities and Exchange Commission (SEC). Copies of these filings are available from us and on the SEC website at www.sec.gov. Actual results, events and performance may differ materially from our forward-looking statements and final results may vary from our preliminary reports. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. ActivIdentity disclaims any intention to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Press Contact:
Torsten George
VP Marketing
+1 510-745-6310
tgeorge@actividentity.com
Investor Contact:
Jacques Kerrest
Chief Financial Officer
+1 510-574-1792
jkerrest@actividentity.com
ACTIVIDENTITY CORPORATION
CONDENSED CONSOLIDATED UNAUDITED BALANCE SHEETS
(In thousands)
|
| June 30, |
| September 30, |
| ||
|
| (Unaudited) |
| (1) |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 75,392 |
| $ | 70,173 |
|
Short-term investments |
| 3,454 |
| 9,656 |
| ||
Accounts receivable, net of allowance for doubtful accounts of $288 and $317 |
| 10,092 |
| 11,792 |
| ||
Inventories, net |
| 990 |
| 1,760 |
| ||
Prepaid and other current assets |
| 2,517 |
| 1,696 |
| ||
Total current assets |
| 92,445 |
| 95,077 |
| ||
Restricted cash |
| 1,610 |
| — |
| ||
Investments |
| 11,752 |
| 11,752 |
| ||
Property and equipment, net |
| 1,953 |
| 2,877 |
| ||
Other intangible assets, net |
| 2,248 |
| 4,150 |
| ||
Other long-term assets |
| 848 |
| 3,745 |
| ||
Total assets |
| $ | 110,856 |
| $ | 117,601 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
| $ | 812 |
| $ | 1,652 |
|
Accrued compensation and related benefits |
| 5,095 |
| 5,935 |
| ||
Current portion of accrued restructuring liability |
| 634 |
| 616 |
| ||
Accrued and other current liabilities |
| 3,869 |
| 3,682 |
| ||
Current portion of deferred revenue |
| 10,637 |
| 11,024 |
| ||
Total current liabilities |
| 21,047 |
| 22,909 |
| ||
Deferred revenue, net of current portion |
| 826 |
| 1,125 |
| ||
Accrued restructuring liability, net of current portion |
| 490 |
| 962 |
| ||
Long-term deferred rent |
| 208 |
| 430 |
| ||
Other long-term liabilities |
| 571 |
| 2,517 |
| ||
Total liabilities |
| 23,142 |
| 27,943 |
| ||
Minority interest |
| 312 |
| 304 |
| ||
Commitments and contingencies |
| — |
| — |
| ||
Stockholders’ equity: |
|
|
|
|
| ||
Preferred stock, $0.001 par value: 10,000,000 shares authorized, none issued and outstanding |
| — |
| — |
| ||
Common stock, $0.001 par value: 75,000,000 shares authorized, 45,839,860 and 45,786,184 issued and outstanding |
| 46 |
| 46 |
| ||
Additional paid-in capital |
| 428,183 |
| 426,141 |
| ||
Accumulated deficit |
| (328,285 | ) | (323,053 | ) | ||
Accumulated other comprehensive loss |
| (12,542 | ) | (13,780 | ) | ||
Total stockholders’ equity |
| 87,402 |
| 89,354 |
| ||
Total liabilities and stockholders’ equity |
| $ | 110,856 |
| $ | 117,601 |
|
(1) Derived from Audited Consolidated Financial Statements
ACTIVIDENTITY CORPORATION
CONDENSED CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In thousands, except per share data)
|
| Three Months Ended |
| Nine Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2009 |
| 2008 |
| 2009 |
| 2008 |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
Software |
| $ | 6,888 |
| $ | 5,024 |
| $ | 18,405 |
| $ | 13,961 |
|
Hardware |
| 3,245 |
| 3,175 |
| 12,196 |
| 11,090 |
| ||||
Service |
| 5,236 |
| 6,099 |
| 17,199 |
| 18,311 |
| ||||
Total revenue |
| 15,369 |
| 14,298 |
| 47,800 |
| 43,362 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cost of revenue: |
|
|
|
|
|
|
|
|
| ||||
Software |
| 1,046 |
| 530 |
| 3,227 |
| 829 |
| ||||
Hardware |
| 1,675 |
| 2,071 |
| 6,234 |
| 6,819 |
| ||||
Service |
| 1,716 |
| 2,596 |
| 5,699 |
| 8,034 |
| ||||
Amortization of acquired developed technology and patents |
| 593 |
| 592 |
| 1,779 |
| 1,788 |
| ||||
Total cost of revenue |
| 5,030 |
| 5,789 |
| 16,939 |
| 17,470 |
| ||||
Gross profit |
| 10,339 |
| 8,509 |
| 30,861 |
| 25,892 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Sales and marketing |
| 4,868 |
| 5,827 |
| 15,172 |
| 19,548 |
| ||||
Research and development |
| 3,398 |
| 4,676 |
| 11,690 |
| 14,092 |
| ||||
General and administration |
| 3,101 |
| 2,626 |
| 9,732 |
| 8,267 |
| ||||
Restructuring expense (net of adjustments) |
| — |
| 3 |
| — |
| (70 | ) | ||||
Amortization of acquired intangible assets |
| 41 |
| 42 |
| 123 |
| 124 |
| ||||
Impairment of goodwill |
| — |
| — |
| — |
| 35,874 |
| ||||
Total operating expenses |
| 11,408 |
| 13,174 |
| 36,717 |
| 77,835 |
| ||||
Income (Loss) from operations |
| (1,069 | ) | (4,665 | ) | (5,856 | ) | (51,943 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest income, net |
| 285 |
| 845 |
| 1,465 |
| 3,772 |
| ||||
Other income (expense), net |
| 2,108 |
| (2,927 | ) | (1,053 | ) | (4,977 | ) | ||||
Total other income (expense), net |
| 2,393 |
| (2,082 | ) | 412 |
| (1,205 | ) | ||||
Income (loss) before income tax and minority interest |
| 1,324 |
| (6,747 | ) | (5,444 | ) | (53,148 | ) | ||||
Income tax benefit (provision) |
| 766 |
| (250 | ) | 113 |
| (280 | ) | ||||
Minority interest |
| (5 | ) | 14 |
| 99 |
| 32 |
| ||||
Net Income (loss) |
| $ | 2,085 |
| $ | (6,983 | ) | $ | (5,232 | ) | $ | (53,396 | ) |
Net income (loss) per share: Basic |
| 0.05 |
| (0.15 | ) | $ | (0.11 | ) | (1.17 | ) | |||
Diluted |
| 0.05 |
| (0.15 | ) | (0.11 | ) | (1.17 | ) | ||||
Shares used to compute net income (loss) per share: Basic |
| 45,817 |
| 45,778 |
| 45,800 |
| 45,764 |
| ||||
Diluted |
| 46,309 |
| 45,778 |
| 45,800 |
| 45,764 |
| ||||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
| $ | 2,085 |
| $ | (6,983 | ) | $ | (5,232 | ) | $ | (53,396 | ) |
Unrealized (loss) gain on short-term investment, net |
| — |
| (78 | ) | 152 |
| (911 | ) | ||||
Reclassification of unrealized income (loss) on short-term investments |
| — |
| — |
| — |
| 945 |
| ||||
Foreign currency translation gain (loss) |
| (1,678 | ) | (372 | ) | 1,086 |
| (1,213 | ) | ||||
Reclassification of currency translation loss on liquidation of investment in foreign entity |
| — |
| 1,946 |
| — |
| 1,946 |
| ||||
Comprehensive income (loss) |
| $ | 407 |
| $ | (5,487 | ) | $ | (3,994 | ) | $ | (52,629 | ) |
ACTIVIDENTITY CORPORATION
CONDENSED CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS
(In thousands)
|
| Nine Months Ended |
| ||||
|
| 2009 |
| 2008 |
| ||
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net loss |
| $ | (5,232 | ) | $ | (53,396 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation of property, plant, and equipment |
| 973 |
| 1,225 |
| ||
Amortization of acquired developed technology and patents |
| 1,779 |
| 1,787 |
| ||
Unrealized foreign exchange (gain) loss |
| 717 |
| (1,470 | ) | ||
Amortization of acquired intangible assets |
| 123 |
| 124 |
| ||
Stock-based compensation expense |
| 2,152 |
| 2,127 |
| ||
Loss on disposal of property and equipment |
| 43 |
| 20 |
| ||
Currency translation loss on liquidation of investment in foreign entity |
| — |
| 1,946 |
| ||
Goodwill impairment charge |
| — |
| 35,874 |
| ||
Investment impairment charge |
| — |
| 3,812 |
| ||
Minority interest in ActivIdentity Europe S.A. |
| (99 | ) | (32 | ) | ||
Changes in: |
|
|
|
|
| ||
Accounts receivable |
| 1,872 |
| 6,339 |
| ||
Inventories |
| 731 |
| 22 |
| ||
Prepaid and other current assets |
| (505 | ) | 593 |
| ||
Long-term income taxes receivable |
| 2,719 |
| — |
| ||
Accounts payable |
| (809 | ) | (192 | ) | ||
Accrued compensation and related benefits |
| (761 | ) | (714 | ) | ||
Accrued restructuring liability |
| (454 | ) | (581 | ) | ||
Accrued and other liabilities |
| (2,029 | ) | 666 |
| ||
Deferred revenue |
| (759 | ) | (1,396 | ) | ||
Net cash provided by (used in) operating activities |
| 461 |
| (3,246 | ) | ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property and equipment, net |
| (135 | ) | (264 | ) | ||
Purchases of short-term investments |
| — |
| (37,245 | ) | ||
Proceeds from sales and maturities of short-term investments |
| 6,184 |
| 78,215 |
| ||
Restricted cash |
| (1,396 | ) | — |
| ||
Other long-term assets |
| 7 |
| 63 |
| ||
Net cash provided by investing activities |
| 4,660 |
| 40,643 |
| ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from exercise of options, rights and warrants |
| — |
| 25 |
| ||
Net cash provided by financing activities |
| — |
| 25 |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
| 98 |
| 257 |
| ||
Net increase in cash and cash equivalents |
| 5,219 |
| 37,679 |
| ||
Cash and cash equivalents, beginning of period |
| $ | 70,173 |
| $ | 30,639 |
|
Cash and cash equivalents, end of period |
| $ | 75,392 |
| $ | 68,318 |
|
|
|
|
|
|
| ||
Supplemental disclosures: |
|
|
|
|
| ||
Cash paid (refund received) for income taxes |
| 35 |
| $ | (11 | ) |
Supplemental Financial Measures — Adjusted EBITDA
In this press release and our related earnings conference call, we intend to provide investors with a better understanding of operating results and underlying trends to assess our performance and liquidity. We evaluate our operating performance based on several measures, including the non-GAAP financial measure of Adjusted EBITDA (defined as Operating Income adjusted for non-recurring and non-cash items such as stock-based compensation expenses, depreciation, amortization of intangibles, severance and asset impairments). We believe Adjusted EBITDA is a useful supplemental financial measure for investors because it facilitates investors’ ability to evaluate the operational strength of the company’s business. Adjusted EBITDA, however, is not calculated in accordance with GAAP and should not be considered a substitute for net income as an indicator of operating performance. A reconciliation of Adjusted EBITDA to operating income from continuing operations is presented below.
ActivIdentity Corporation
Unaudited Reconciliation from GAAP Operating Income (Loss) to Adjusted EBITDA
(In thousands)
|
| Three Months Ended |
| Nine Months Ended |
| |||||||||||
|
| June 30 |
| Mar. 31 |
| June 30 |
| June 30 |
| June 30 |
| |||||
|
| 2009 |
| 2009 |
| 2008 |
| 2009 |
| 2008 |
| |||||
Operating Income (Loss) |
| $ | (1,069 | ) | $ | (1,678 | ) | $ | (4,665 | ) | $ | (5,856 | ) | $ | (51,943 | ) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add back depreciation expense |
| 282 |
| 316 |
| 334 |
| 973 |
| 1,225 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add back amortization expense |
| 634 |
| 634 |
| 634 |
| 1,902 |
| 1,911 |
| |||||
Add back stock based compensation expense |
| 521 |
| 740 |
| 760 |
| 2,152 |
| 2,127 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add back severance expense |
| 502 |
| 639 |
| 257 |
| 2,642 |
| 1,898 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add back impairment related expense |
| 0 |
| 0 |
| 0 |
| 0 |
| 35,874 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
| $ | 870 |
| $ | 651 |
| $ | (2,680 | ) | $ | 1,813 |
| $ | (8,908 | ) |
Supplemental Financial Measures — Non-GAAP Results
This press release contains non-GAAP financial measures. The following table reconciles the non-GAAP financial measures in the press release to the most directly comparable financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP). These non-GAAP measures include non-GAAP costs of revenue, operating expenses, other expenses, net loss and net loss per share amounts.
Non-GAAP financial measures should not be considered as a substitute for, or superior to, GAAP financial measures, which should be considered as the primary financial metrics for evaluating our financial performance. Significantly, non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles. Instead, they are based on subjective determinations by management designed to supplement our GAAP financial measures. They are subject to a number of important limitations and should be considered only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Our non-GAAP
financial measures differ from GAAP measures with the same names, may vary over time, and may differ from non-GAAP financial measures with the same or similar names used by other companies. Accordingly, investors should exercise caution when evaluating our non-GAAP financial measures.
Despite these limitations, we believe our non-GAAP financial measures provide meaningful supplemental information about our operating results, primarily because they exclude goodwill and investment impairments as well as costs and expenses that we do not believe are indicative of the ongoing operating performance of our business and our senior management. Although these items should properly be considered in our GAAP financial measures, we believe they should be excluded when evaluating our current operating performance. The non-GAAP financial measures disclosed in the accompanying press release are used by our Board of Directors and senior management to evaluate our current operating performance, are used in evaluating the performance of our senior management, and are used in our budget and planning processes. We believe that our non-GAAP financial measures are helpful to investors by facilitating comparisons of our current and prior operating results and by facilitating comparisons of our operating results with those of other software companies.
ActivIdentity Corporation
Unaudited Reconciliation from GAAP to Non-GAAP Expenses
(In thousands)
|
| Three Months Ended |
| Nine Months Ended |
| |||||||||||
|
| June 30 |
| Mar. 31 |
| June 30 |
| June 30 |
| June 30 |
| |||||
|
| 2009 |
| 2009 |
| 2008 |
| 2009 |
| 2008 |
| |||||
COST OF REVENUE (GAAP) |
| $ | 5,030 |
| $ | 5,764 |
| $ | 5,789 |
| $ | 16,939 |
| $ | 17,470 |
|
Subtract depreciation expense |
| (17 | ) | (19 | ) | (29 | ) | (58 | ) | (85 | ) | |||||
Subtract amortization expense |
| (593 | ) | (593 | ) | (592 | ) | (1,779 | ) | (1,787 | ) | |||||
Subtract stock compensation expense |
| (15 | ) | (38 | ) | (62 | ) | (109 | ) | (195 | ) | |||||
Subtract severance expense |
| (20 | ) | (11 | ) | 0 |
| (37 | ) | 0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
COST OF REVENUE (NON-GAAP) |
| 4,385 |
| 5,103 |
| 5,106 |
| 14,956 |
| 15,403 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
| |||||
Sales & Marketing (GAAP) |
| 4,868 |
| 5,294 |
| 5,827 |
| 15,172 |
| 19,548 |
| |||||
Subtract depreciation expense |
| (30 | ) | (32 | ) | (50 | ) | (100 | ) | (145 | ) | |||||
Subtract stock based compensation expense |
| (148 | ) | (164 | ) | (155 | ) | (465 | ) | (486 | ) | |||||
Subtract severance expense |
| (459 | ) | (515 | ) | 201 |
| (1,612 | ) | (432 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Sales & Marketing (Non-GAAP) |
| 4,231 |
| 4,583 |
| 5,823 |
| 12,995 |
| 18,485 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Research & Development (GAAP) |
| 3,398 |
| 3,505 |
| 4,676 |
| 11,690 |
| 14,092 |
| |||||
Subtract depreciation expense |
| (41 | ) | (45 | ) | (58 | ) | (140 | ) | (177 | ) | |||||
Subtract stock based compensation expense |
| (34 | ) | (176 | ) | (219 | ) | (490 | ) | (628 | ) | |||||
Subtract severance expense |
| (5 | ) | 0 |
| (26 | ) | (784 | ) | (566 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Research & Development (Non-GAAP) |
| 3,318 |
| 3,284 |
| 4,373 |
| 10,276 |
| 12,721 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
General & Administration (GAAP) |
| 3,101 |
| 3,204 |
| 2,626 |
| 9,732 |
| 8,267 |
| |||||
Subtract depreciation expense |
| (193 | ) | (220 | ) | (197 | ) | (675 | ) | (818 | ) | |||||
Subtract stock compensation expense |
| (324 | ) | (362 | ) | (324 | ) | (1,088 | ) | (818 | ) | |||||
Subtract severance expense |
| (18 | ) | (113 | ) | (432 | ) | (209 | ) | (900 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
General & Administration (Non-GAAP) |
| 2,566 |
| 2,509 |
| 1,673 |
| 7,760 |
| 5,731 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Amortization of intangibles expense |
| 41 |
| 41 |
| 42 |
| 123 |
| 124 |
| |||||
Subtract amortization expense |
| (41 | ) | (41 | ) | (42 | ) | (123 | ) | (124 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Restructuring related expenses |
| 0 |
| 0 |
| 3 |
| 0 |
| (70 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Impairment related expense |
| 0 |
| 0 |
| 0 |
| 0 |
| 35,874 |
| |||||
Subtract impairment related expense |
| 0 |
| 0 |
| 0 |
| 0 |
| (35,874 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
OPERATING EXPENSES (GAAP) |
| $ | 11,408 |
| $ | 12,044 |
| $ | 13,174 |
| $ | 36,717 |
| $ | 77,835 |
|
OPERATING EXPENSES (Non-GAAP) |
| $ | 10,115 |
| $ | 10,375 |
| $ | 11,872 |
| $ | 31,031 |
| $ | 36,867 |
|
Discussion of Specific Items Excluded from Non-GAAP Financial Measures
We exclude the below items in our non-GAAP financial measures because we believe they are not closely related to the ongoing operating performance of our business and management and are generally excluded from our budget and planning process. In addition, we believe our non-GAAP financial measures are helpful to investors by facilitating comparisons of our operating results over different time periods and by facilitating comparisons of our financial performance with that of other companies. Except for costs and expenses related to restructuring and severance, these items are non-cash and do not affect cash flows.
1. Amortization of acquired intangible assets — In accordance with GAAP, we amortize intangible assets acquired in connection with acquisitions over the estimated useful lives of the assets. We exclude these amortization costs in our non-GAAP financial measures because they (i) result from prior acquisitions, rather than the ongoing operating performance of our business, and (ii) absent additional acquisitions, are expected to decline over time as the remaining carrying amounts of these assets are amortized. We believe excluding these costs helps investors compare our financial performance with that of other companies with different acquisition histories. However, as with impairment charges, we recognize that amortization costs provide a helpful measure of the financial impact and performance of prior acquisitions and investors should consider our non-GAAP financial measures in conjunction with our GAAP financial results that include amortization costs.
2. Stock based compensation — We exclude stock based compensation expense associated with stock options and restricted stock units granted to employees and non-executive directors in our non-GAAP financial measures. While stock based compensation is a significant component of our expenses, we believe that investors wish to be able to exclude the effects of stock based compensation expenses in comparing our financial performance with that of other companies.
3. Restructuring and severance — We exclude restructuring and severance in our non-GAAP financial measures because these costs are unrelated to our ongoing operations. We believe excluding restructuring and severance expenses help investors compare our operating performance with that of other companies. We recognize, however, that restructuring and severance will impact cash flows and that we and investors should carefully consider the impact of these costs on future cash flows.