Exhibit 99.1
Final For Release
Rackable Systems Announces Fourth Quarter and Fiscal 2008 Financial Results
FY 2008 Revenue of $247 Million and Non-GAAP Gross Margin of 17.1%
Company Also Announces $40 Million Stock Repurchase Program
FREMONT, Calif., February 12, 2009 - Rackable Systems, Inc. (NASDAQ:RACK), a leading provider of servers and storage products for medium to large-scale data centers, today announced financial results for the fourth quarter and fiscal year 2008.
“2008 was a tough year for our industry and for Rackable. Given our strong financial flexibility with $181 million in cash and investments, we plan on making key investments for 2009,” said Mark J. Barrenechea, president and CEO of Rackable Systems. “First, we plan to invest up to 10% of our cash to expand our product offerings and our sales and service capabilities. Second, the company announced a $40 million share repurchase program today. We believe this is an ideal time to invest in Rackable and that these investments will place the company in a stronger competitive position to gain market share as the economy recovers.”
Total revenue from continuing operations for the fourth quarter of 2008 was $38.8 million, compared to $111.3 million in the fourth quarter of 2007. Total revenue from continuing operations for the fiscal year 2008 was $247.4 million compared to $350.7 million in fiscal year 2007.
GAAP gross margin from continuing operations for the fourth quarter of 2008 was (15.5)%, compared to 25.0% in the fourth quarter of 2007. Non-GAAP gross margin from continuing operations for the fourth quarter of 2008 was 15.1%, compared to 21.5% in the fourth quarter of 2007. GAAP gross margin from continuing operations for fiscal year 2008 was 11.9%, compared to 13.5% in fiscal year 2007. Non-GAAP gross margin from continuing operations for fiscal 2008 was 17.1%, compared to 18.0% in fiscal year 2007.
GAAP net loss per share from continuing operations was ($0.61) for the fourth quarter of 2008, compared to GAAP net income per share of $0.16 in the fourth quarter of 2007. Non-GAAP net loss per share from continuing operations was ($0.17) in the fourth quarter of 2008, compared to non-GAAP net income of $0.20 in the fourth quarter of 2007. GAAP net loss per share from continuing operations was ($1.06) for fiscal year 2008, compared to GAAP net loss of ($1.39) per share in fiscal year 2007. Non-GAAP net loss per share from continuing operations was ($0.19) for fiscal year 2008, compared to non-GAAP net income of $0.22 per diluted share in fiscal year 2007. (Please see the financial tables accompanying this release for details on all non-GAAP metrics and their reconciliation to GAAP measures.)
Rackable Systems ended the fourth quarter of 2008 with $180.6 million of cash, cash equivalents, long-term and short-term investments compared to $198.1 million as of December 30, 2007.
Business and Financial Highlights
| | · | Decreased purchases by our two largest customers, comprising 21% of our sales in 2008, were the primary factor of revenue decrease. Excluding two large customers in 2008 and 2007, Rackable revenues increased by 5% from 2007 to 2008. |
| | · | Based on the strength of the company’s balance sheet, Rackable announced today a stock repurchase program to buy up to $40 million of its shares. |
| | · | Rackable introduced MicroSlice architecture to service a large class of enterprise workloads that do not require expensive virtualization software and expensive data center server features. The approach is so revolutionary that it enables sub-$500 servers that run on as little as 72 watts. |
| | · | Rackable's cash and working capital management continue to be a core strength during the economic downturn. During the fourth fiscal quarter, accounts receivable decreased by $17 million and accounts payable decreased by $24 million. |
| | · | Rackable focused on cost control during the fourth fiscal quarter. Operating expenses decreased by 42% year-over-year and 18% quarter-over-quarter. |
| | · | The company continues to diversify its customer base and acquired over 100 new customers for the year and over 20 in the fourth fiscal quarter, including ones in such diverse verticals as telecommunications hardware, the Department of Defense, and advanced scientific research. Conoco Philips was greater than 10% of revenue for the fourth fiscal quarter. |
| | · | To align expenses with revenue, Rackable reduced its workforce by 15% in January 2009, yielding an estimated annual operating savings of approximately $4 to $5 million. We do not expect the costs of the restructuring to be material. |
Business Outlook for Q1 and Fiscal Year 2009
All projections exclude the effect of the stock repurchase. Rackable Systems’ financial projections for Q1 and fiscal year 2009 are as follows:
| | · | First fiscal quarter of 2009 revenue is projected to be flat to slightly up from fourth fiscal quarter of 2008. |
| | · | Fiscal year 2009 ending cash and investments balance to be in the range of $160 to $170 million. |
| | · | Fiscal year 2009 non-GAAP annual operating expenses will decrease approximately 10% from fiscal year 2008. |
| | · | Fiscal year 2009 non-GAAP EPS is anticipated to be less than in fiscal year 2008. |
Conference Call Information
Rackable Systems will discuss these financial results in a conference call at 2:00 p.m. PT today. The public is invited to listen to a live web cast of the call on the Investor Relations section of the Company's website at www.rackable.com. A replay of the web cast will be available approximately two hours after the conclusion of the call and remain available until the next earnings call. An audio replay of the conference call will also be made available approximately two hours after the conclusion of the call. The audio replay will remain available for five days and can be accessed by dialing 719-457-0820 or 888-203-1112 and entering the confirmation code: 5641241.
About Rackable Systems
Rackable Systems, Inc. (NASDAQ:RACK) is a leading provider of Eco-Logical(TM) servers and storage products for large-scale data center deployments. The company's products are designed to provide benefits in the areas of density, thermal efficiency, serviceability, power distribution, data center mobility and remote management. Founded in 1999 and based in Fremont, California, Rackable Systems is a founding member of The Green Grid and serves Internet, enterprise software, federal government, entertainment, financial services, oil and gas and high performance-computing customers worldwide.
Cautionary Statement Regarding Forward Looking Statements
This press release contains forward-looking statements, including statements regarding Rackable Systems' stock repurchase program, anticipated product performance, general business outlook and projected results of operations. Any statements contained herein that are not statements of historical fact may be deemed forward-looking statements. Actual results may differ materially from forward-looking statements due to a number of risks and uncertainties including: the risk that Rackable System’s stock repurchase program may not have its desired or intended effect or may not be implemented, economic conditions impacting the purchasing decisions of Rackable Systems' customers; Rackable Systems operates in a very competitive market, and increased competition has in the past, and may continue, to cause pricing pressure on Rackable Systems' products, which would negatively affect Rackable Systems' gross and operating margins, as well as other financial measures; a significant portion of the Company's revenues come from a small number of customers, and so the delay in placing an order, or the failure of a significant customer to place additional orders, could have a significant negative effect on Rackable Systems' financial performance; orders for Rackable Systems' products can be received at the end of the quarter, and so a delay in placing an order in the fourth quarter could have a significant negative effect on Rackable Systems' financial performance for the year; Rackable Systems is unable to control component pricing, such as DDR memory pricing as has happened in the past, and as a result component pricing can rise unexpectedly, negatively impacting Rackable Systems' gross margins as well as other financial measures; Rackable Systems may be required to write-off additional significant amounts of excess and obsolete inventory; and new products by competitors may come on the market, which would decrease the demand for Rackable Systems' products. Detailed information about these and other potential factors that could affect Rackable Systems' business, financial condition and results of operations is included in Rackable Systems' annual report on Form 10-K under the caption "Risk Factors," in Part I, Item 1A of that report, filed with the Securities and Exchange Commission ("SEC") on March 13, 2008, as updated by Rackable Systems' subsequent filings with the SEC, all of which are available at the SEC's Web site at www.sec.gov <http://www.sec.gov/> . You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. Rackable Systems undertakes no responsibility to update the information in this report.
Use of Non-GAAP Financial Measures
The non-GAAP financial measures discussed in the text of this press release and accompanying non-GAAP supplemental information are financial measures used by Rackable Systems' management to evaluate the operating performance of the Company and to conduct its business operations. Non-GAAP gross profit and gross margin discussed or presented in this press release excludes stock-based compensation expense and excess and obsolete inventory charges associated with next generation technology shift and new product introductions and related (recoveries) of these written down inventories. Non-GAAP operating income (loss) discussed in this press release excludes stock-based compensation expense, excess and obsolete inventory charges associated with next generation technology shift and new product introductions and related (recoveries) of these written down inventories, severance costs associated with former executive management, amortization of patents and customer lists, impairment of long-lived assets, restructuring charges and, with respect to the acquisition of Terrascale, amortization of intangible assets and cash payment to former employee shareholders. Non-GAAP net income (loss) and net income (loss) per share excludes the same items as non-GAAP operating income (loss) and, as well, excludes the related tax effects of the applicable items. Management presents non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management believes that the excluded charges are not central to the Company's core operating performance and uses the non-GAAP financial measures for planning purposes, including analysis of the Company's core operating performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management excludes from its non-GAAP gross margin, non-GAAP operating income (loss) and non-GAAP net income (loss) the items cited above, whether or not recurring, to facilitate its review of the comparability of the Company's core operating performance on a period to period basis as well as to better understand the fundamental economics of a specific period's operational and financial performance. Management uses this view of the Company's operating performance for purposes of comparison with its business plan and individual operating budgets and allocations of resources. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the Company's financial and operational performance in the same way that management evaluates Rackable Systems' financial performance. However, these non-GAAP financial measures have limitations as an analytical tool, as they exclude the financial impact of transactions necessary or advisable for the conduct of the Company's business, such as the granting of equity compensation awards and the acquisition of Terrascale, and are not intended to be an alternative to financial measures prepared in accordance with GAAP. For example, the benefits of having acquired intangible assets may be reflected in the Company's financial performance, but the amortization of those intangibles is not. Hence, to compensate for these limitations, management does not review these non-GAAP financial metrics in isolation from its GAAP results, nor should investors. Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between the Company's GAAP and non-GAAP financial results is provided at the end of this press release. Investors are advised to carefully review and consider this information as well as the GAAP financial results that are disclosed in the Company's SEC filings.
Contact Information:
| James Wheat | Mark Paisley |
| Rackable Systems, Inc. | Rackable Systems, Inc. |
| Chief Financial Officer | Senior Director, Investor Relations |
| 510-933-8300 | 510-933-8088 |
| | investorrelations@rackable.com |
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands)
| | | January 3, | | | December 29, | |
| | | 2009 | | | 2007 | |
| ASSETS | | | | | | |
| CURRENT ASSETS: | | | | | | |
| Cash and cash equivalents | | $ | 171,954 | | | $ | 49,897 | |
| Short-term investments | | | - | | | | 148,215 | |
| Accounts receivable, net | | | 27,782 | | | | 49,957 | |
| Inventories | | | 50,051 | | | | 51,257 | |
| Deferred income taxes | | | - | | | | 499 | |
| Deferred cost of revenue | | | 10,952 | | | | 456 | |
| Prepaids and other current assets | | | 4,872 | | | | 19,000 | |
| Total current assets | | | 265,611 | | | | 319,281 | |
| PROPERTY AND EQUIPMENT—Net | | | 6,941 | | | | 8,285 | |
| LONG-TERM INVESTMENTS | | | 8,664 | | | | - | |
| INTANGIBLE ASSETS—Net | | | 3,487 | | | | 22,732 | |
| OTHER ASSETS | | | 790 | | | | 2,160 | |
| TOTAL | | $ | 285,493 | | | $ | 352,458 | |
| | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | |
| Accounts payable | | $ | 21,639 | | | $ | 47,780 | |
| Accrued expenses | | | 10,886 | | | | 16,382 | |
| Deferred revenue | | | 16,771 | | | | 5,190 | |
| Total current liabilities | | | 49,296 | | | | 69,352 | |
| DEFERRED INCOME TAXES | | | 812 | | | | 3,031 | |
| DEFERRED RENT AND OTHER LONG-TERM LIABILITIES | | | 1,240 | | | | 868 | |
| DEFERRED REVENUE | | | 2,656 | | | | 3,089 | |
| | | | | | | | | |
| Total liabilities | | | 54,004 | | | | 76,340 | |
| | | | | | | | | |
| STOCKHOLDERS’ EQUITY | | | 231,489 | | | | 276,118 | |
| TOTAL | | $ | 285,493 | | | $ | 352,458 | |
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except share and per share amounts)
| | | Three Months Ended | | | For the Year Ended | |
| | | January 3, | | | December 29, | | | January 3, | | | December 29, | |
| | | 2009 | | | 2007 | | | 2009 | | | 2007 | |
| REVENUE | | $ | 38,764 | | | $ | 111,347 | | | $ | 247,430 | | | $ | 350,684 | |
| COST OF REVENUE | | | 44,774 | | | | 83,556 | | | | 217,992 | | | | 303,440 | |
| GROSS PROFIT(LOSS) | | | (6,010 | ) | | | 27,791 | | | | 29,438 | | | | 47,244 | |
| OPERATING EXPENSES: | | | | | | | | | | | | | | | | |
| Research and development | | | 3,215 | | | | 3,665 | | | | 14,864 | | | | 13,802 | |
| Sales and marketing | | | 5,092 | | | | 8,979 | | | | 23,412 | | | | 32,461 | |
| General and administrative | | | 5,039 | | | | 7,557 | | | | 24,526 | | | | 35,801 | |
| Impairment of long-lived assets | | | - | | | | 2,820 | | | | - | | | | 2,820 | |
| Restructuring charges | | | - | | | | - | | | | 685 | | | | - | |
| Total operating expenses | | | 13,346 | | | | 23,021 | | | | 63,487 | | | | 84,884 | |
| INCOME (LOSS) FROM OPERATIONS | | | (19,356 | ) | | | 4,770 | | | | (34,049 | ) | | | (37,640 | ) |
| | | | | | | | | | | | | | | | | |
| OTHER INCOME (EXPENSE) — Net: | | | (428 | ) | | | 2,397 | | | | 3,138 | | | | 8,591 | |
| | | | | | | | | | | | | | | | | |
| INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAX PROVISION | | | (19,784 | ) | | | 7,167 | | | | (30,911 | ) | | | (29,049 | ) |
| INCOME TAX PROVISION (BENEFIT) FROM CONTINUING OPERATIONS | | | (1,612 | ) | | | 2,481 | | | | 376 | | | | 11,002 | |
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS | | $ | (18,172 | ) | | $ | 4,686 | | | $ | (31,287 | ) | | $ | (40,051 | ) |
| DISCONTINUED OPERATIONS | | | | | | | | | | | | | | | | |
| LOSS FROM DISCONTINUED OPERATIONS | | $ | (504 | ) | | $ | (24,754 | ) | | $ | (25,896 | ) | | $ | (33,941 | ) |
| INCOME TAX PROVISION/(BENEFIT) | | $ | 867 | | | $ | (1,111 | ) | | $ | (2,955 | ) | | $ | (4,435 | ) |
| NET LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX | | $ | (1,371 | ) | | $ | (23,643 | ) | | $ | (22,941 | ) | | $ | (29,506 | ) |
| NET INCOME (LOSS) | | | (19,543 | ) | | | (18,957 | ) | | | (54,228 | ) | | | (69,557 | ) |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| NET INCOME (LOSS) PER SHARE | | | | | | | | | | | | | | | | |
| Basic | | | | | | | | | | | | | | | | |
| Continuing operations | | $ | (0.61 | ) | | $ | 0.16 | | | $ | (1.06 | ) | | $ | (1.39 | ) |
| Discontinued operations | | $ | (0.05 | ) | | $ | (0.81 | ) | | $ | (0.77 | ) | | $ | (1.03 | ) |
| Basic net income (loss) per share | | $ | (0.66 | ) | | $ | (0.65 | ) | | $ | (1.83 | ) | | $ | (2.42 | ) |
| | | | | | | | | | | | | | | | | |
| Diluted | | | | | | | | | | | | | | | | |
| Continuing operations | | $ | (0.61 | ) | | $ | 0.16 | | | $ | (1.06 | ) | | $ | (1.39 | ) |
| Discontinued operations | | $ | (0.05 | ) | | $ | (0.81 | ) | | $ | (0.77 | ) | | $ | (1.03 | ) |
| Diluted net income (loss) per share | | $ | (0.66 | ) | | $ | (0.65 | ) | | $ | (1.83 | ) | | $ | (2.42 | ) |
| | | | | | | | | | | | | | | | | |
| SHARES USED IN NET INCOME (LOSS) PER SHARE | | | | | | | | | | | | | | | | |
| Basic | | | 29,789,912 | | | | 29,233,217 | | | | 29,582,961 | | | | 28,785,807 | |
| Diluted | | | 29,789,912 | | | | 29,468,908 | | | | 29,582,961 | | | | 28,785,807 | |
Stock-based compensation is included in the following cost and expense categories by period (in thousands):
| | | Three Months Ended | | | For the Year Ended | |
| | | January 3, | | | December 29, | | | January 3, | | | December 29, | |
| | | 2009 | | | 2007 | | | 2009 | | | 2007 | |
| | | | | | | | | | | | | |
| Cost of revenue | | $ | 142 | | | $ | 285 | | | $ | 1,120 | | | $ | 2,152 | |
| Research and development | | | (137 | ) | | | 744 | | | | 1,811 | | | | 3,160 | |
| Sales and marketing | | | (120 | ) | | | 739 | | | | 1,568 | | | | 5,040 | |
| General and administrative | | | (143 | ) | | | 1,926 | | | | 4,653 | | | | 10,731 | |
| Continuing operations | | | (258 | ) | | | 3,694 | | | | 9,152 | | | | 21,083 | |
| Discontinued operations | | | (46 | ) | | | 409 | | | | 435 | | | | 2,152 | |
| Total | | $ | (304 | ) | | $ | 4,103 | | | $ | 9,587 | | | $ | 23,235 | |
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
| | | For the year ended | |
| | | January 3, | | | December 29, | |
| | | 2009 | | | 2007 | |
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
| Net (loss) | | $ | (54,228 | ) | | | (69,557 | ) |
| Adjustments to reconcile net (loss) to net cash provided by | | | | | | | | |
| (used in) operating activities: | | | | | | | | |
| Depreciation and amortization | | | 5,647 | | | | 7,473 | |
| Loss on disposal of fixed assets | | | 280 | | | | 73 | |
| Impairment loss on fixed assets | | | - | | | | 107 | |
| Impairment of long-lived assets | | | 17,519 | | | | 23,872 | |
| Impairment of cost method investment | | | 350 | | | | - | |
| Provision for doubtful accounts receivable, net of writeoffs | | | 36 | | | | 105 | |
| Deferred income taxes | | | (1,503 | ) | | | 14,495 | |
| Excess tax benefit of stock options exercised | | | - | | | | (1,639 | ) |
| Stock-based compensation | | | 9,587 | | | | 23,235 | |
| Changes in operating assets and liabilities: | | | | | | | | |
| Accounts receivable | | | 22,139 | | | | 54,008 | |
| Inventories | | | 1,247 | | | | 13,771 | |
| Prepaids and other assets | | | 14,128 | | | | (4,648 | ) |
| Other long-term assets | | | (242 | ) | | | - | |
| Accounts payable and other payables | | | (26,153 | ) | | | (13,853 | ) |
| Sales tax payable | | | (2,136 | ) | | | - | |
| Accrued expenses | | | (3,104 | ) | | | (2,563 | ) |
| Income taxes payable | | | 114 | | | | 392 | |
| Deferred cost of sales | | | (10,529 | ) | | | 1,910 | |
| Deferred revenue | | | 11,149 | | | | (1,106 | ) |
| Net cash provided by (used in) operating activities | | | (15,699 | ) | | | 46,075 | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
| Purchases of marketable securities | | | (26,278 | ) | | | (584,009 | ) |
| Proceeds from sales and maturities of marketable securities | | | 165,387 | | | | 565,836 | |
| Purchases of property and equipment | | | (1,593 | ) | | | (4,500 | ) |
| Terrascale acquisition, net of cash acquired | | | - | | | | (350 | ) |
| Expenditures for intangibles | | | (83 | ) | | | (9,122 | ) |
| Net cash provided by (used in) investing activities | | | 137,433 | | | | (32,145 | ) |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
| Excess tax benefit of stock options exercised | | | - | | | | 1,639 | |
| Repurchased restricted stock | | | (1,681 | ) | | | (617 | ) |
| Proceeds from issuance of common stock upon exercise of stock options | | | 536 | | | | 2,682 | |
| Proceeds from issuance of common stock upon ESPP purchase | | | 1,293 | | | | 1,843 | |
| Net cash provided by financing activities | | | 148 | | | | 5,547 | |
| | | | | | | | | |
| Effect of exchange rate changes on cash and cash equivalents | | | 175 | | | | (26 | ) |
| NET INCREASE IN CASH AND CASH EQUIVALENTS | | | 122,057 | | | | 19,451 | |
| | | | | | | | | |
| CASH AND CASH EQUIVALENTS—Beginning of period | | | 49,897 | | | | 30,446 | |
| CASH AND CASH EQUIVALENTS—End of period | | $ | 171,954 | | | | 49,897 | |
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited, in thousands, except percentage, share and per share amounts)
| | | Three Months Ended | | | For the Year Ended | |
| | | January 3, | | | December 29, | | | January 3, | | | December 29, | |
| | | 2009 | | | 2007 | | | 2009 | | | 2007 | |
| GAAP GROSS PROFIT (LOSS) FROM CONTINUING OPERATIONS | | $ | (6,010 | ) | | $ | 27,791 | | | $ | 29,438 | | | $ | 47,244 | |
| Add back (deduct): | | | | | | | | | | | | | | | | |
| Stock-based compensation | | | 142 | | | | 285 | | | | 1,120 | | | | 2,152 | |
| Excess and obsolete inventory charges associated with next-generation technology shifts and new product introductions and related (recoveries) of these written-down inventories | | | 11,710 | | | | (4,129 | ) | | | 11,710 | | | | 13,898 | |
| Non-GAAP GROSS PROFIT FROM CONTINUING OPERATIONS | | $ | 5,842 | | | $ | 23,947 | | | $ | 42,268 | | | $ | 63,294 | |
| | | | | | | | | | | | | | | | | |
| GAAP GROSS MARGIN FROM CONTINUING OPERATIONS | | | -15.5 | % | | | 25.0 | % | | | 11.9 | % | | | 13.5 | % |
| Add back (deduct): | | | | | | | | | | | | | | | | |
| Stock-based compensation | | | 0.4 | % | | | 0.3 | % | | | 0.5 | % | | | 0.6 | % |
| Excess and obsolete inventory charges associated with next-generation technology shifts and new product introductions and related (recoveries) of these written-down inventories | | | 30.2 | % | | | -3.7 | % | | | 4.7 | % | | | 4.0 | % |
| Non-GAAP GROSS MARGIN FROM CONTINUING OPERATIONS | | | 15.1 | % | | | 21.5 | % | | | 17.1 | % | | | 18.0 | % |
| | | | | | | | | | | | | | | | | |
| GAAP INCOME (LOSS) FROM CONTINUING OPERATIONS | | $ | (19,356 | ) | | $ | 4,770 | | | $ | (34,049 | ) | | $ | (37,640 | ) |
| Add back (deduct): | | | | | | | | | | | | | | | | |
| Stock-based compensation | | | (258 | ) | | | 3,694 | | | | 9,152 | | | | 21,083 | |
| Excess and obsolete inventory charges associated with next-generation technology shifts and new product introductions and related (recoveries) of these written-down inventories | | | 11,710 | | | | (4,129 | ) | | | 11,710 | | | | 13,898 | |
| Goodwill impairment | | | - | | | | 2,820 | | | | - | | | | 2,820 | |
| Restructuring charges | | | - | | | | - | | | | 685 | | | | - | |
| Severance costs associated with executive management departures | | | - | | | | - | | | | - | | | | 781 | |
| Amortization of patents and customer list | | | | | | | 321 | | | | | | | | 1,398 | |
| Non-GAAP INCOME (LOSS) FROM OPERATIONS FROM CONTINUING OPERATIONS | | $ | (7,904 | ) | | $ | 7,476 | | | $ | (12,502 | ) | | $ | 2,340 | |
| | | | | | | | | | | | | | | | | |
| GAAP NET INCOME (LOSS) FROM CONTINUING OPERATIONS | | $ | (18,172 | ) | | $ | 4,686 | | | $ | (31,287 | ) | | $ | (40,051 | ) |
| Add back (deduct): | | | | | | | | | | | | | | | | |
| Stock-based compensation | | | (258 | ) | | | 3,694 | | | | 9,152 | | | | 21,083 | |
| Excess and obsolete inventory charges associated with next-generation technology shifts and new product introductions and related (recoveries) of these written-down inventories | | | 11,710 | | | | (4,129 | ) | | | 11,710 | | | | 13,898 | |
| Goodwill impairment | | | - | | | | 2,820 | | | | - | | | | 2,820 | |
| Restructuring charges | | | - | | | | - | | | | 685 | | | | - | |
| Severance costs associated with executive management departures | | | - | | | | - | | | | - | | | | 781 | |
| Amortization of patents and customer list | | | - | | | | 321 | | | | - | | | | 1,398 | |
| Adjustment to tax benefit (provision) (1) | | | 1,646 | | | | (1,555 | ) | | | 4,055 | | | | 6,531 | |
| Non-GAAP NET INCOME (LOSS) FROM CONTINUING OPERATIONS | | $ | (5,075 | ) | | $ | 5,836 | | | $ | (5,686 | ) | | $ | 6,460 | |
| | | | | | | | | | | | | | | | | |
| GAAP NET INCOME (LOSS) PER SHARE FROM CONTINUING OPERATIONS | | $ | (0.61 | ) | | $ | 0.16 | | | $ | (1.06 | ) | | $ | (1.39 | ) |
| Add back: | | | | | | | | | | | | | | | | |
| Stock-based compensation, excess and obsolete inventory charges associated with next-generation technology shifts and new product introductions and related (recoveries) of these written-down inventories, goodwill impairment, restructuring charges, severance costs associated with executive management departures, amortization of patents and customer list and adjustment to tax provision/benefit | | $ | 0.44 | | | $ | 0.04 | | | $ | 0.87 | | | $ | 1.61 | |
| Non-GAAP NET INCOME (LOSS) PER SHARE FROM CONTINUING OPERATIONS | | $ | (0.17 | ) | | $ | 0.20 | | | $ | (0.19 | ) | | $ | 0.22 | |
| | | | | | | | | | | | | | | | | |
| GAAP Net Income (Loss) from Discontinued Operations | | $ | (1,371 | ) | | $ | (23,643 | ) | | $ | (22,941 | ) | | $ | (29,506 | ) |
| Add back (deduct): | | | | | | | | | | | | | | | | |
| Stock-based compensation | | | (46 | ) | | | 409 | | | | 435 | | | | 2,152 | |
| Amortization of intangible assets - Terrascale acquisition | | | - | | | | 1,133 | | | | 2,316 | | | | 2,906 | |
| Impairment of long-lived assets | | | - | | | | 21,052 | | | | 17,519 | | | | 21,052 | |
| Quarterly payout related to Terrascale acquisition | | | - | | | | 1,266 | | | | 2,532 | | | | 5,151 | |
| Adjustment to tax benefit (provision) | | | 1,082 | | | | (746 | ) | | | (1,698 | ) | | | (3,338 | ) |
| Non-GAAP Net Loss from Discontinued Operations | | $ | (335 | ) | | $ | (529 | ) | | $ | (1,837 | ) | | $ | (1,583 | ) |
| | | | | | | | | | | | | | | | | |
| GAAP Net Loss per Share From Discontinued Operations | | $ | (0.05 | ) | | $ | (0.81 | ) | | $ | (0.77 | ) | | $ | (1.03 | ) |
| Add back: | | | | | | | | | | | | | | | | |
| Stock-based compensation, amortization of intangible assets - Terrascale acquisition, impairment of long-lived assets, quarterly payout related to Terrascale acquisition and adjustment to tax provision/benefit | | $ | 0.04 | | | $ | 0.79 | | | $ | 0.71 | | | $ | 0.98 | |
| Non-GAAP Net Loss per Share From Discontinued Operations | | $ | (0.01 | ) | | $ | (0.02 | ) | | $ | (0.06 | ) | | $ | (0.05 | ) |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Non-GAAP NET INCOME (LOSS) PER SHARE FROM CONTINUING OPERATIONS | | $ | (0.17 | ) | | $ | 0.20 | | | $ | (0.19 | ) | | $ | 0.22 | |
| Non-GAAP Net Loss per Share From Discontinued Operations | | $ | (0.01 | ) | | $ | (0.02 | ) | | $ | (0.06 | ) | | $ | (0.05 | ) |
| Non-GAAP NET INCOME (LOSS) PER SHARE | | $ | (0.18 | ) | | $ | 0.18 | | | $ | (0.25 | ) | | $ | 0.17 | |
| | | | | | | | | | | | | | | | | |
| SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE | | | | | | | | | | | | | |
| DILUTED - GAAP | | | 29,789,912 | | | | 29,233,217 | | | | 29,582,961 | | | | 28,785,807 | |
| DILUTED - Non-GAAP | | | 29,789,912 | | | | 29,468,908 | | | | 29,582,961 | | | | 29,356,526 | |
| (1) | The provision for income taxes used in arriving at the non-GAAP, net income was computed using an income tax rate of 39.1% for the three monthsand year ended January 3, 2009 and 40.9% for all other periods. |
