Exhibit 99.1
NeoPhotonics Reports Fourth Quarter and Year End 2014 Financial Results
· | Achieved Record Fourth Quarter Revenue of $79.0 million |
· | Improved Non-GAAP Gross Margin to 30.3% in the Fourth Quarter |
· | Achieved GAAP Net Income of $1.6 million in the Fourth Quarter |
· | Posted Non-GAAP Net Income of $6.3 million in the Fourth Quarter |
· | Generated EBITDA of $11.6 million in the Fourth Quarter |
SAN JOSE, CA – March 3, 2015 – NeoPhotonics Corporation (NYSE: NPTN), a leading designer and manufacturer of hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks, today announced financial results for its fourth quarter and year ended December 31, 2014.
“We are pleased to announce record fourth quarter revenue, and more importantly, we have achieved profitability on both a GAAP and non-GAAP basis. This is a direct result of our focus on cost control and product portfolio optimization. During the quarter, we generated sufficient cash from operations that, coupled with subsequent debt restructuring achievements, we significantly strengthened our balance sheet,” said Tim Jenks, NeoPhotonics Chairman and CEO. “Driven particularly by 100G products and deployments, our underlying business remains strong and growing. We intend to maintain our focus on the highest speed optical network applications and on achieving sustainable profitability,” continued Mr. Jenks.
Fourth Quarter Summary
· | Revenue was $79.0 million, a record high fourth quarter, up $4.6 million, or 6.2%, from the fourth quarter of 2013, and a decrease of $2.6 million, or 3.2%, from the prior quarter. |
· | Gross margin was 28.7%, up from 26.4% in the fourth quarter of 2013, and up from 24.6% in the prior quarter. |
· | Non-GAAP gross margin was 30.3%, up from 27.5% in the fourth quarter of 2013, and up from 26.5% in the prior quarter. |
· | Net income was $1.6 million, up from a loss of $4.5 million in the fourth quarter of 2013, and up from a loss of $1.9 million in the prior quarter. |
· | Non-GAAP net income was $6.3 million, up from a loss of $1.8 million in the fourth quarter of 2013, and an increase from $1.4 million in the prior quarter. |
· | Diluted earnings per share was $0.05, an improvement from a loss of $0.14 in the fourth quarter of 2013, and up from a loss of $0.06 in the prior quarter. |
· | Non-GAAP diluted earnings per share was $0.19, up from a loss of $0.06 in the fourth quarter of 2013, and an improvement from earnings of $0.04 in the prior quarter. |
· | Adjusted EBITDA was $11.6 million, an improvement from $3.0 million in the fourth quarter of 2013, and up from $7.3 million in the prior quarter. |
At December 31, 2014, cash and cash equivalents and restricted cash and investments, totaled $64.3 million, up from $57.9 million at September 30, 2014. Restricted cash and investments at December 31, 2014 were $21.3 million, down from $22.7 million at September 30, 2014.
1
Subsequent to December 31, 2014, the Company restructured its debt with new arrangements from Comerica Bank and Bank of Tokyo-Mitsubishi UFJ, Ltd., which have effectively increased current unrestricted cash by approximately $22 million and increased the Company’s available borrowing capacity by approximately $9 million.
Annual Summary
· | Revenue in 2014 was $306.2 million, an increase of $23.9 million, or 8.5%, from $282.2 million in 2013. |
· | Gross margin was 23.2%, approximately flat compared with 2013. |
· | Non-GAAP gross margin was 25.0%, down from 26.0% in 2013. |
· | Net loss for the full year was $19.7 million, an improvement from a net loss of $34.3 million in 2013. |
· | Non-GAAP net loss for the full year was $9.2 million, an improvement from a Non-GAAP net loss of $14.2 million in 2013. |
· | Diluted net loss per share was $0.61, an improvement from a diluted net loss per share of $1.11 in 2013. |
· | Non-GAAP diluted net loss per share was $0.29, an improvement from a diluted net loss per share of $0.46 in 2013. |
· | Adjusted EBITDA was $12.0 million, up from $4.5 million in 2013. |
Outlook for the Quarter Ending March 31, 2015
The Company’s expectations for the first quarter 2015 are:
· | Revenue in the range of $75 million to $81 million |
· | Non-GAAP gross margin in the range of 26% to 30% |
· | Diluted loss per share in the range of 18 cents to 7 cents, and |
· | Non-GAAP diluted income/loss per share in the range of a loss of 9 cents to earnings of 2 cents. |
The Non-GAAP outlook for the first quarter of 2015 excludes the expected amortization of intangibles and other assets of approximately $1.8 million, and the anticipated impact of stock-based compensation of approximately $2.0 million, of which $0.3 million is estimated for cost of goods sold.
Non-GAAP and Adjusted EBITDA Measures vs. GAAP Financial Measures
The Company’s Non-GAAP and Adjusted EBITDA measures exclude certain GAAP financial measures, and a reconciliation of the Non-GAAP and Adjusted EBITDA financial measures to the most directly comparable GAAP financial measures is provided in the financial schedules portion at the end of this press release. These non-GAAP financial measures differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. NeoPhotonics believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.
2
Conference Call
The Company will host a conference call today, March 3, 2015, at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time). President and Chief Executive Officer, Tim Jenks, and Chief Financial Officer, Ray Wallin, will present an overview of the fourth quarter and year 2014 financial results, discuss current business conditions, and respond to questions. The call will be available, live, to interested parties by dialing +1 888-427-9411. For international callers, please dial +1 719-325-2484. The Conference ID number is 1102896. A live webcast will also be available in the Investors Relations section of NeoPhotonics website at: www.neophotonics.com.
A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and remain available for approximately 30 calendar days.
About NeoPhotonics
NeoPhotonics is a leading designer and manufacturer of hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks. The Company’s products enable cost-effective, high-speed data transmission and efficient allocation of bandwidth over communications networks. NeoPhotonics maintains headquarters in San Jose, California and ISO 9001:2000 certified engineering and manufacturing facilities in Silicon Valley (USA), Japan and China. For additional information visit www.neophotonics.com.
© 2015 NeoPhotonics Corporation. All rights reserved. NeoPhotonics and the red dot logo are trademarks of NeoPhotonics Corporation. All other marks are the property of their respective owners.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
This press release includes statements that qualify as forward-looking statements under the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements about the following topics: future financial results, the Company’s market position and industry trends. Forward-looking statements are subject to certain risks and uncertainties that could cause the actual results to differ materially. Those risks and uncertainties include, but are not limited to, such factors as: possible reduction in or volatility of customer orders or delays in shipments of products to customers; timing of customer drawdowns of vendor-managed inventory; possible disruptions in the supply chain or in demand for the Company’s products due to industry developments, the ability of the Company's vendors and subcontractors to supply or manufacture the Company's products in a timely manner; economic conditions or natural disasters; volatility in utilization of manufacturing operations, supporting utility services and other manufacturing costs; reductions in the Company’s rate of new design wins, and/or the rate at which design wins go into production, and the rate of customer acceptance of new product introductions; the Company’s reliance on a small number of customers for a substantial portion of its revenues; potential pricing pressure that may arise from changing supply or demand conditions in the industry; the impact of any previous or future acquisitions; challenges involving integration of acquired businesses and utilization of acquired technology, including the recent acquisition of EMCORE’s tunable laser product line, market adoption, revenue growth and margins of acquired products; changes in demand for the Company's products; the impact of competitive products and pricing and alternative technological advances; the accuracy of estimates used to prepare the Company's financial statements and forecasts; the timely and successful development and market acceptance of new products and upgrades to existing products; the difficulty of predicting future cash needs; the nature of other investment opportunities available to the Company from time to time; the Company’s operating cash flow, changes in economic and industry projections; a decline in general conditions in the telecommunications equipment industry or the world economy generally; and the effects of seasonality. For further discussion of these risks and uncertainties, please refer to the documents the Company files with the SEC from time to time, including the Company's Annual Report on Form 10-K for the year ended December 31, 2013 and the Company’s Quarterly Reports on Form 10-Q for the three and six months ended June 30, 2014 and for the three and nine months ended September 30, 2014. All forward-looking statements are made as of the date of this press release, and the Company disclaims any duty to update such statements.
3
Contacts:
NeoPhotonics Corporation
Clyde R. Wallin, +1-408-895-6020
Chief Financial Officer
ray.wallin@neophotonics.com
Or
Sapphire Investor Relations, LLC
Erica Mannion, +1-415-471-2700
Investor Relations
ir@neophotonics.com
4
NeoPhotonics Corporation | |||||
Condensed Consolidated Balance Sheets (Unaudited) | |||||
(In thousands) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of | ||
|
|
| Dec. 31, 2014 |
| Dec. 31, 2013 |
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
| $ 43,035 |
| $ 57,101 |
Short-term investments |
|
| - |
| 17,916 |
Restricted cash and investments |
|
| 10,754 |
| 2,138 |
Accounts receivable, net |
|
| 77,597 |
| 64,533 |
Inventories, net |
|
| 57,347 |
| 64,908 |
Prepaid expenses and other current assets |
|
| 15,540 |
| 9,977 |
Total current assets |
|
| 204,273 |
| 216,573 |
Property, plant and equipment, net |
|
| 57,657 |
| 68,851 |
Restricted cash and investments, non-current |
|
| 10,500 |
| - |
Purchased intangible assets, net |
|
| 10,263 |
| 15,005 |
Other long-term assets |
|
| 3,591 |
| 1,798 |
Total assets |
|
| $ 286,284 |
| $ 302,227 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable |
|
| $ 48,949 |
| $ 48,569 |
Notes payable and short-term borrowing |
|
| 22,771 |
| 9,738 |
Current portion of long-term debt |
|
| 9,918 |
| 10,325 |
Accrued and other current liabilities |
|
| 22,728 |
| 23,643 |
Total current liabilities |
|
| 104,366 |
| 92,275 |
Long-term debt, net of current portion |
|
| 13,418 |
| 24,150 |
Deferred income tax liabilities |
|
| 1,818 |
| 1,004 |
Other noncurrent liabilities |
|
| 7,226 |
| 7,987 |
Total liabilities |
|
| 126,828 |
| 125,416 |
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
Common stock |
|
| 82 |
| 79 |
Additional paid-in capital |
|
| 456,189 |
| 447,467 |
Accumulated other comprehensive income |
|
| 5,326 |
| 11,687 |
Accumulated deficit |
|
| (302,141) |
| (282,422) |
Total stockholders' equity |
|
| 159,456 |
| 176,811 |
Total liabilities and stockholders' equity |
|
| $ 286,284 |
| $ 302,227 |
|
|
|
|
|
|
5
NeoPhotonics Corporation | ||||||||||
Consolidated Statements of Operations (Unaudited) | ||||||||||
(In thousands, except percentages and per share data) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Years Ended | ||||||
|
| Dec. 31, 2014 |
| Sep. 30, 2014 |
| Dec. 31, 2013 |
| Dec. 31, 2014 | Dec. 31, 2013 | |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ 78,982 |
| $ 81,576 |
| $ 74,375 |
| $306,177 |
| $282,242 |
Cost of goods sold (1) |
| 56,296 |
| 61,512 |
| 54,739 |
| 235,059 |
| 217,069 |
Gross profit |
| 22,686 |
| 20,064 |
| 19,636 |
| 71,118 |
| 65,173 |
Gross margin |
| 28.7% |
| 24.6% |
| 26.4% |
| 23.2% |
| 23.1% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
Research and development (1) |
| 9,976 |
| 11,842 |
| 12,832 |
| 45,959 |
| 45,853 |
Sales and marketing (1) |
| 3,668 |
| 3,075 |
| 3,727 |
| 13,725 |
| 14,242 |
General and administrative (1) |
| 7,671 |
| 6,712 |
| 8,159 |
| 31,570 |
| 30,012 |
Amortization of purchased intangible assets |
| 366 |
| 378 |
| 404 |
| 1,502 |
| 1,532 |
Asset impairment charge |
| 1,130 |
| - |
| - |
| 1,130 |
| - |
Acquisition-related costs |
| 622 |
| - |
| 89 |
| 615 |
| 5,406 |
Restructuring charges |
| 158 |
| 504 |
| - |
| 662 |
| 775 |
Escrow settlement gain |
| (1,027) |
| - |
| - |
| (4,913) |
| - |
Adjustment to fair value of contingent consideration |
| - |
| - |
| - |
| - |
| 1,026 |
Total operating expenses |
| 22,564 |
| 22,511 |
| 25,211 |
| 90,250 |
| 98,846 |
Income (loss) from operations |
| 122 |
| (2,447) |
| (5,575) |
| (19,132) |
| (33,673) |
|
|
|
|
|
|
|
|
|
|
|
Interest income |
| 34 |
| 52 |
| 79 |
| 189 |
| 348 |
Interest expense |
| (332) |
| (375) |
| (240) |
| (1,269) |
| (996) |
Other income, net |
| 2,519 |
| 1,735 |
| 1,618 |
| 3,012 |
| 1,186 |
|
|
|
|
|
|
|
|
|
|
|
Total interest and other income, net |
| 2,221 |
| 1,412 |
| 1,457 |
| 1,932 |
| 538 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
| 2,343 |
| (1,035) |
| (4,118) |
| (17,200) |
| (33,135) |
Provision for income taxes |
| (758) |
| (902) |
| (334) |
| (2,519) |
| (1,204) |
Net income (loss) |
| $ 1,585 |
| $ (1,937) |
| $ (4,452) |
| $(19,719) |
| $(34,339) |
Basic and diluted net income (loss) per share |
| $ 0.05 |
| $ (0.06) |
| $ (0.14) |
| $ (0.61) |
| $ (1.11) |
|
|
|
|
|
|
|
|
|
|
|
Weighted averages shares used to compute basic net income (loss) per share | 32,640 |
| 32,383 |
| 31,451 |
| 32,109 |
| 31,000 | |
Weighted averages shares used to compute diluted net income per share | 32,710 |
| 32,383 |
| 31,451 |
| 32,109 |
| 31,000 | |
(1) Includes stock-based compensation expense as follows for the periods presented: | ||||||||||
Cost of goods sold |
| $ 160 |
| $ 203 |
| $ 79 |
| $ 1,148 |
| $ 924 |
Research and development |
| 557 |
| 339 |
| 625 |
| 2,269 |
| 2,060 |
Sales and marketing |
| 554 |
| 417 |
| 332 |
| 1,429 |
| 1,167 |
General and administrative |
| 758 |
| 229 |
| 435 |
| 1,995 |
| 1,585 |
Total stock-based compensation expense |
| $ 2,029 |
| $ 1,188 |
| $ 1,471 |
| $ 6,841 |
| $ 5,736 |
6
NeoPhotonics Corporation | ||||||||||
Reconciliation of Consolidated GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited) | ||||||||||
(In thousands, except percentages and per share data)
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Years Ended | ||||||
|
| Dec. 31, 2014 |
| Sep. 30, 2014 |
| Dec. 31, 2013 |
| Dec. 31, 2014 | Dec. 31, 2013 | |
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT: |
|
|
|
|
|
|
|
|
|
|
GAAP gross profit |
| $22,686 |
| $20,064 |
| $19,636 |
| $71,118 |
| $65,173 |
Stock-based compensation expense |
| 160 |
| 203 |
| 79 |
| 1,148 |
| 924 |
Amortization of purchased intangible assets |
| 696 |
| 709 |
| 605 |
| 2,833 |
| 2,543 |
Amortization of acquisition-related fixed asset step-up |
| 289 |
| 323 |
| 208 |
| 1,071 |
| 1,120 |
Amortization of acquisition-related inventory step-up |
| - |
| - |
| (176) |
| - |
| 2,897 |
Restructuring charges |
| 132 |
| 292 |
| 71 |
| 424 |
| 699 |
Non-GAAP gross profit |
| $23,963 |
| $21,591 |
| $20,423 |
| $76,594 |
| $73,356 |
Non-GAAP gross margin (% of revenue) |
| 30.3% |
| 26.5% |
| 27.5% |
| 25.0% |
| 26.0% |
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP TOTAL OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
GAAP Total operating expenses |
| $22,564 |
| $22,511 |
| $25,211 |
| $90,250 |
| $98,846 |
Stock-based compensation expense |
| (1,869) |
| (985) |
| (1,392) |
| (5,693) |
| (4,812) |
Amortization of purchased intangible assets |
| (366) |
| (378) |
| (404) |
| (1,502) |
| (1,532) |
Amortization of acquisition-related fixed asset step-up |
| (272) |
| (304) |
| (107) |
| (994) |
| (468) |
Amortization of acquisition-related inventory step-up |
| - |
| - |
| - |
| - |
| - |
Asset Impairment charges |
| (1,130) |
| - |
| - |
| (1,130) |
| - |
Acquisition-related costs |
| (622) |
| - |
| (89) |
| (615) |
| (5,406) |
Restructuring charges |
| (158) |
| (504) |
| (1) |
| (662) |
| (775) |
Escrow settlement gain |
| 1,027 |
| - |
| - |
| 4,913 |
| - |
Fair value adjustment to contingent consideration |
| - |
| - |
| - |
| - |
| (1,026) |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP total operating expenses |
| $19,174 |
| $20,340 |
| $23,218 |
| $84,567 |
| $84,827 |
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME (LOSS): |
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss) |
| $ 122 |
| $(2,447) |
| $(5,575) |
| $(19,132) |
| $(33,673) |
Stock-based compensation expense |
| 2,029 |
| 1,188 |
| 1,471 |
| 6,841 |
| 5,736 |
Amortization of purchased intangible assets |
| 1,063 |
| 1,086 |
| 1,009 |
| 4,335 |
| 4,075 |
Amortization of acquisition-related fixed asset step-up |
| 560 |
| 628 |
| 315 |
| 2,065 |
| 1,588 |
Amortization of acquisition-related inventory step-up |
| - |
| - |
| (176) |
| - |
| 2,897 |
Asset Impairment charges |
| 1,130 |
| - |
| - |
| 1,130 |
| - |
Acquisition-related costs |
| 622 |
| - |
| 89 |
| 615 |
| 5,406 |
Restructuring charges |
| 290 |
| 796 |
| 72 |
| 1,086 |
| 1,474 |
Escrow settlement gain |
| (1,027) |
| - |
| - |
| (4,913) |
| - |
Fair value adjustment to contingent consideration |
| - |
| - |
| - |
| - |
| 1,026 |
|
|
|
|
|
|
|
| - |
|
|
Non-GAAP operating income (loss) |
| $ 4,789 |
| $ 1,251 |
| $(2,795) |
| $ (7,973) |
| $(11,471) |
Non-GAAP operating margin (% of revenue) |
| 6.1% |
| 1.5% |
| -3.8% |
| -2.6% |
| -4.1% |
|
|
|
|
|
|
|
|
|
|
|
7
NON-GAAP NET INCOME (LOSS): |
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) |
| $ 1,585 |
| $(1,937) |
| $(4,452) |
| $(19,719) |
| $(34,339) |
Stock-based compensation expense |
| 2,029 |
| 1,188 |
| 1,471 |
| 6,841 |
| 5,736 |
Amortization of purchased intangible assets |
| 1,063 |
| 1,086 |
| 1,009 |
| 4,335 |
| 4,075 |
Amortization of acquisition-related fixed asset step-up |
| 560 |
| 628 |
| 315 |
| 2,065 |
| 1,588 |
Amortization of acquisition-related inventory step-up |
| - |
| - |
| (176) |
| - |
| 2,897 |
Asset Impairment charges |
| 1,130 |
| - |
| - |
| 1,130 |
| - |
Acquisition-related costs |
| 622 |
| - |
| 89 |
| 615 |
| 5,406 |
Restructuring charges |
| 290 |
| 796 |
| 72 |
| 1,086 |
| 1,474 |
Escrow settlement gain |
| (1,027) |
| - |
| - |
| (4,913) |
| - |
Fair value adjustment to contingent consideration |
| - |
| - |
| - |
| - |
| 1,026 |
Income tax effect of Non-GAAP adjustments |
| 85 |
| (343) |
| (170) |
| (680) |
| (2,041) |
Non-GAAP net income (loss) |
| $ 6,337 |
| $ 1,418 |
| $(1,842) |
| $ (9,240) |
| $(14,178) |
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA: |
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) |
| $ 1,585 |
| $(1,937) |
| $(4,452) |
| $(19,719) |
| $(34,339) |
Stock-based compensation expense |
| 2,029 |
| 1,188 |
| 1,471 |
| 6,841 |
| 5,736 |
Amortization of purchased intangible assets |
| 1,063 |
| 1,086 |
| 1,009 |
| 4,335 |
| 4,075 |
Amortization of acquisition-related fixed asset step-up |
| 560 |
| 628 |
| 315 |
| 2,065 |
| 1,588 |
Amortization of acquisition-related inventory step-up |
| - |
| - |
| (176) |
| - |
| 2,897 |
Asset Impairment charges |
| 1,130 |
| - |
| - |
| 1,130 |
| - |
Acquisition-related costs |
| 622 |
| - |
| 89 |
| 615 |
| 5,406 |
Restructuring charges |
| 290 |
| 796 |
| 72 |
| 1,086 |
| 1,474 |
Escrow settlement gain |
| (1,027) |
| - |
| - |
| (4,913) |
| - |
Fair value adjustment to contingent consideration |
| - |
| - |
| - |
| - |
| 1,026 |
Interest expense, net |
| 298 |
| 323 |
| 161 |
| 1,080 |
| 648 |
Provision for income taxes |
| 758 |
| 902 |
| 334 |
| 2,519 |
| 1,204 |
Depreciation expense |
| 4,277 |
| 4,323 |
| 4,194 |
| 17,003 |
| 14,752 |
Adjusted EBITDA |
| $11,585 |
| $ 7,309 |
| $ 3,017 |
| $ 12,042 |
| $ 4,467 |
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
GAAP basic and diluted net income (loss) per share |
| $ 0.05 |
| $ (0.06) |
| $ (0.14) |
| $ (0.61) |
| $ (1.11) |
Non-GAAP basic and diluted net income (loss) per share |
| $ 0.19 |
| $ 0.04 |
| $ (0.06) |
| $ (0.29) |
| $ (0.46) |
|
|
|
|
|
|
|
|
|
|
|
SHARES USED TO COMPUTE GAAP AND NON-GAAP BASIC NET INCOME (LOSS) PER SHARE: |
| 32,640 |
| 32,383 |
| 31,451 |
| 32,109 |
| 31,000 |
SHARES USED TO COMPUTE GAAP DILUTED NET INCOME PER SHARE: |
| 32,710 |
| 32,383 |
| 31,451 |
| 32,109 |
| 31,000 |
SHARES USED TO COMPUTE NON-GAAP DILUTED NET INCOME PER SHARE: |
| 32,821 |
| 32,700 |
| 31,451 |
| 32,109 |
| 31,000 |
|
|
|
|
|
|
|
|
|
|
|
8