Exhibit 99.1
GigOptix Reports Fourth Quarter and Fiscal 2012 Financial Results
| • | | FY 2012 revenue of $36.7 million up 14 percent from FY 2011; Optical revenue up 60 percent over FY 2011 |
| • | | Non-GAAP gross margin improved to 56 percent in FY 2012 from 54 percent in FY 2011 |
| • | | Non-GAAP net income of $0.4 million in FY 2012 represents first year of positive annual non-GAAP net income since inception |
| • | | Record Adjusted EBITDA of $3.6 million in FY 2012, up from $0.3 million in FY 2011 |
SAN JOSE, Calif. – February 26, 2013 – GigOptix, Inc. (NYSE MKT: GIG), a leading fabless supplier of semiconductor and optical components that enable end-to-end high speed information streaming over the network, today announced its financial results for its fourth quarter and fiscal year 2012, which ended December 31, 2012.
Fiscal Year 2012 GAAP Results
Total revenue, which included approximately $0.9 million of previously unrecognized government contract revenue, increased 14 percent to $36.7 million from $32.3 million in fiscal 2011. Gross margin was 54 percent, up from 50 percent in the prior fiscal year. Net loss improved to $7.0 million, compared with a net loss of $14.1 million in fiscal 2011.
Fiscal Year 2012 Non-GAAP Results1
Gross margin was 56 percent, up from 54 percent in the prior fiscal year. Net income improved to $0.4 million, compared with a net loss of $2.5 million in fiscal 2011.
Adjusted EBITDA1 for fiscal 2012 was $3.6 million, compared with $0.3 million in fiscal 2011.
Fourth Quarter Fiscal 2012 GAAP Results
Total revenue of $7.9 million was in-line with the Company’s pre-announcement on January 9, 2013, and included approximately $0.9 million of previously unrecognized government contract revenue. This compares with revenue of $8.6 million in the fourth quarter of fiscal 2011, and $10.1 million in the third quarter of fiscal 2012.
Gross margin improved to 58 percent in the fourth quarter of fiscal 2012. This compares with 46 percent in the fourth quarter of fiscal 2011, and 52 percent in the third quarter of fiscal 2012.
Net loss was $2.1 million, or a net loss of ($0.10) per share, in the fourth quarter of fiscal 2012. This compares with a net loss of $1.8 million, or a net loss of ($0.08) per share, in the fourth quarter of fiscal 2011, and net loss of $1.5 million, or a net loss of ($0.07) per share, in the third quarter of fiscal 2012.
Cash and cash equivalents at December 31, 2012, were $10.1 million.
Fourth Quarter Fiscal 2012 Non-GAAP Results1
Non-GAAP net loss, which excludes approximately $0.3 million in amortization of intangible assets, $1.3 million in stock-based compensation and $0.4 million in special litigation-related expenses, was $0.1 million, or ($0.01) per share in the fourth quarter of fiscal 2012. This compares with a non-GAAP net loss of $0.4 million or ($0.02) per share, in the fourth quarter of fiscal 2011, and non-GAAP net income of $0.6 million, or $0.02 per diluted share, in the third quarter of fiscal 2012.
Non-GAAP gross margin was 60 percent, compared with 52 percent in the fourth quarter of fiscal 2011 and 54 percent in the third quarter of fiscal 2012.
Adjusted EBITDA for the fourth quarter of 2012 was $0.7 million. This compares with Adjusted EBITDA of $0.3 million in the fourth quarter of fiscal 2011, and Adjusted EBITDA1 of $1.3 million in the third quarter of fiscal 2012.
“Fiscal 2012 was a year of continued year-over-year financial improvement for GigOptix driven by 60 percent revenue growth in our high-speed optical telecom and datacom components business, which is the Company’s primary growth engine,” said Dr. Avi Katz, Chairman and Chief Executive Officer of GigOptix, Inc. “We also continued our industry leading investment, about 32 percent of our revenue, in the development of innovative and differentiating products, which will be a key component in our future growth.
“For fiscal 2013, we are cautiously optimistic of a rebound in spending of the Carriers and OEMs in the telecom and datacom markets. While we wait for the tangible signs of this improvement, mainly in the telecom markets, we have taken appropriate actions to adjust our expenses to the current revenue rate, by lowering our cost structure while continuing to innovate and deliver new products to our serviceable and new markets. This includes investments in development of next generations for both telecom and datacom applications, and as of this quarter, introduction of products that target the consumer electronics markets, mainly for high-speed and high-resolution motion and gesture tracking products,” said Dr. Avi Katz. “We believe these actions will further strengthen our leading position within the telecom and datacom markets allowing us to take advantage of our core skills and innovation in generating businesses in the high volume consumer electronics market .”
Litigation against M/A-Com Technology Solutions, Inc. (Optomai, Inc.)
GigOptix continues to actively prosecute the lawsuit for misappropriation of confidential information and trade secrets against defendants M/A-COM Technology Solutions, Inc. (MACOM), MACOM’s subsidiary Optomai, Inc., and three former GigOptix employees. On January 30, 2013, GigOptix announced that in its lawsuit, the Superior Court of Santa Clara County, California held a trial setting conference on January 29, 2013. At the trial setting conference, the Superior Court scheduled the lawsuit for a two-week jury trial starting Monday, August 26, 2013.
Financial Outlook
“As we begin 2013, general market and economic conditions, particularly in the telecom and datacom markets, remain uncertain and forecasting our financial performance for this quarter remains difficult. The majority of the annual price reductions for the optical component part of our business fall in our first quarter, resulting in a typically softer quarter for our business,” said Curt Sacks, Senior Vice President and Chief Financial Officer of GigOptix. “With this continued lack of visibility our current expectation is that first quarter product revenue will be flat compared to the $7.1 million in the fourth quarter of 2012.”
Financial Results Webcast / Conference Call
GigOptix will host a conference call and webcast with investors today at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time) to discuss the fourth quarter and fiscal 2012 financial results, and the business outlook. Investors and other interested parties may access the call by dialing 1- 888 396-2369 in the U.S. (1-617- 847-8710 outside of the U.S.) and entering the passcode 54142599. The conference call replay will be available beginning two hours after the call until midnight Eastern Time on March 5, 2013. The replay dial-in number is 1-888-286-8010, and the passcode is 16610081International callers should dial 1- 617- 801-6888and enter the same passcode at the prompt. Additionally, this conference call will be broadcast live over the Internet and can be accessed by all interested parties on the Investor Relations section of the Company’s website athttp://www.gigoptix.com.
1Non-GAAP Measures—GigOptix reports revenue, gross margin, operating expense, operating income and net loss on a GAAP and non-GAAP basis. In addition, it reports Adjusted EBITDA. These non-GAAP measures are provided to enhance investors’ overall understanding of GigOptix financial performance. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to GAAP results. A reconciliation of these GAAP to non-GAAP measurements and Adjusted EBITDA for the three and twelve months ended December 31, 2012 and 2011 can be found in the “Reconciliation of GAAP to Non-GAAP Financial Information” table attached to this press release.
About GigOptix, Inc.
GigOptix is a leading fabless supplier of semiconductor andoptical components that enable high-speed end-to-end information streaming over the network and address emerging high-growth opportunities in the communications, industrial, defense and avionics industries. GigOptix offers a unique broad portfolio of Drivers, TIAs andTFPSTM optical modulators for 40G, 100G and 400G fiber-optic telecommunications and data-communications networks, and high performance MMIC solutions that enable next generation wireless microwave systems up to 90GHz. GigOptix also offers a wide range of digital and mixed-signal ASIC solutions and enables product lifetime extension through its GigOptixSunset Rescue Program.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended, including the bringing of products to market with full documentation. Such statements contain words such as “will,” and “expect,” or the negative thereof or comparable terminology, and include (without limitation) statements regarding growth, opportunities, continued traction, contracts, improvements and our statements under the heading “Business Outlook.” Forward-looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. These risks include, but are not limited to: the ability to extend product offerings into new areas or products, the ability to commercialize licensed technology, unexpected occurrences that deter the full documentation and “bring to market” plan for products that were developed this year and last year, trends and fluctuations in the industry, changes in demand and purchasing volume of customers, unpredictability of suppliers, our ability to attract and retain qualified personnel, the ability to move product sales to production levels, the ability to compete for client design-in opportunities, the ability to cross-sell to new clients and to diversify, the success of product sales in new markets or of recently produced product offerings, including bundled product solutions, the amount of cost savings, the ability to improve productivity, the ability to pursue and attract other merger and acquisition opportunities, our ability to enforce intellectual property rights, and the ability to maintain and continue relationships with government agencies. Additional factors that could cause actual results to differ are discussed under the heading “Risk Factors” and in other sections of the Company’s filings with the SEC, and in the Company’s other current and periodic reports filed or furnished from time to time with the SEC. All forward-looking statements in this press release are made as of the date hereof, based on information available to the Company as of the date hereof, and the Company assumes no obligation to update any forward-looking statement.
Investors
Summit IR Group, Inc.
Jim Fanucchi, (408) 404-5400
ir@gigoptix.com
(TABLES TO FOLLOW)
####
| | | | | | | | | | | | | | | | |
GIGOPTIX, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | |
| | December 31, | | | December 31, | | | Net Change | |
| | 2012 | | | 2011 | | | $ | | | % | |
ASSETS | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 10,147 | | | $ | 15,788 | | | $ | (5,641 | ) | | | (36 | %) |
Short-term investments | | | — | | | | 400 | | | | (400 | ) | | | (100 | %) |
Accounts receivable, net | | | 5,056 | | | | 5,625 | | | | (569 | ) | | | (10 | %) |
Inventories | | | 4,111 | | | | 2,220 | | | | 1,891 | | | | 85 | % |
Prepaid and other current assets | | | 295 | | | | 298 | | | | (3 | ) | | | (1 | %) |
| | | | | | | | | | | | | | | | |
Total current assets | | | 19,609 | | | | 24,331 | | | | (4,722 | ) | | | (19 | %) |
Property and equipment, net | | | 4,579 | | | | 4,488 | | | | 91 | | | | 2 | % |
Intangible assets, net | | | 4,270 | | | | 5,281 | | | | (1,011 | ) | | | (19 | %) |
Goodwill | | | 9,860 | | | | 9,860 | | | | — | | | | 0 | % |
Restricted cash | | | 282 | | | | 255 | | | | 27 | | | | 11 | % |
Other assets | | | 228 | | | | 309 | | | | (81 | ) | | | (26 | %) |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 38,828 | | | $ | 44,524 | | | $ | (5,696 | ) | | | (13 | %) |
| | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 3,174 | | | $ | 3,183 | | | $ | (9 | ) | | | (0 | %) |
Accrued compensation | | | 846 | | | | 832 | | | | 14 | | | | 2 | % |
Line of credit | | | 3,600 | | | | 3,000 | | | | 600 | | | | 20 | % |
Other current liabilities | | | 3,080 | | | | 4,850 | | | | (1,770 | ) | | | (36 | %) |
| | | | | | | | | | | | | | | | |
Total current liabilities | | | 10,700 | | | | 11,865 | | | | (1,165 | ) | | | (10 | %) |
Pension liabilities | | | 252 | | | | 65 | | | | 187 | | | | 288 | % |
Other long-term liabilities | | | 876 | | | | 1,280 | | | | (404 | ) | | | (32 | %) |
| | | | | | | | | | | | | | | | |
Total liabilities | | | 11,828 | | | | 13,210 | | | | (1,382 | ) | | | (10 | %) |
| | | | | | | | | | | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value; 50,000,000 shares authorized as of December 31, 2012 and December 31, 2011; 22,205,746 and 21,545,713 shares issued and outstanding as of December 31, 2012 and December 31, 2011, respectively | | | 22 | | | | 22 | | | | — | | | | 0 | % |
Additional paid-in capital | | | 123,386 | | | | 118,362 | | | | 5,024 | | | | 4 | % |
Treasury stock, at cost; 701,754 and zero shares as of December 31, 2012 and | | | | | | | | | | | | | | | | |
December 31, 2011, respectively. | | | (2,209 | ) | | | — | | | | (2,209 | ) | | | | |
Accumulated other comprehensive income | | | 298 | | | | 423 | | | | (125 | ) | | | (30 | %) |
Accumulated deficit | | | (94,497 | ) | | | (87,493 | ) | | | (7,004 | ) | | | 8 | % |
| | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 27,000 | | | | 31,314 | | | | (4,314 | ) | | | (14 | %) |
| | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 38,828 | | | $ | 44,524 | | | $ | (5,696 | ) | | | (13 | %) |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GIGOPTIX, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) | |
| | Three months ended | | | Twelve months ended | |
Revenue | | December 31, 2012 | | | % | | | December 31, 2011 | | | % | | | December 31, 2012 | | | % | | | December 31, 2011 | | | % | |
Product | | $ | 7,063 | | | | 89 | % | | $ | 8,624 | | | | 100 | % | | $ | 35,856 | | | | 98 | % | | $ | 31,640 | | | | 98 | % |
Government contract | | | 878 | | | | 11 | % | | | — | | | | 0 | % | | | 878 | | | | 2 | % | | | 628 | | | | 2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 7,941 | | | | 100 | % | | | 8,624 | | | | 100 | % | | | 36,734 | | | | 100 | % | | | 32,268 | | | | 100 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 3,373 | | | | 42 | % | | | 4,317 | | | | 50 | % | | | 16,941 | | | | 46 | % | | | 15,475 | | | | 48 | % |
Government contract | | | — | | | | 0 | % | | | — | | | | 0 | % | | | — | | | | 0 | % | | | 180 | | | | 1 | % |
Impairment of long-lived asset | | | — | | | | 0 | % | | | 373 | | | | 4 | % | | | — | | | | 0 | % | | | 373 | | | | 1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cost of revenue | | | 3,373 | | | | 42 | % | | | 4,690 | | | | 54 | % | | | 16,941 | | | | 46 | % | | | 16,028 | | | | 50 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 4,568 | | | | 58 | % | | | 3,934 | | | | 46 | % | | | 19,793 | | | | 54 | % | | | 16,240 | | | | 50 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expense | | | 3,293 | | | | 41 | % | | | 3,165 | | | | 37 | % | | | 13,516 | | | | 37 | % | | | 12,262 | | | | 38 | % |
Selling, general and administrative expense | | | 2,934 | | | | 37 | % | | | 2,396 | | | | 28 | % | | | 11,709 | | | | 32 | % | | | 10,487 | | | | 32 | % |
Restructuring expense, net | | | — | | | | 0 | % | | | (114 | ) | | | -1 | % | | | 93 | | | | 0 | % | | | 3,709 | | | | 11 | % |
Merger-related expense | | | — | | | | 0 | % | | | — | | | | 0 | % | | | — | | | | 0 | % | | | 1,959 | | | | 6 | % |
Special litigation-related expense | | | 422 | | | | 5 | % | | | 218 | | | | 3 | % | | | 1,351 | | | | 4 | % | | | 493 | | | | 2 | % |
Shareholder settlement expense | | | — | | | | 0 | % | | | — | | | | 0 | % | | | — | | | | 0 | % | | | 1,064 | | | | 3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 6,649 | | | | 84 | % | | | 5,665 | | | | 66 | % | | | 26,669 | | | | 73 | % | | | 29,974 | | | | 93 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | (2,081 | ) | | | -26 | % | | | (1,731 | ) | | | -20 | % | | | (6,876 | ) | | | -19 | % | | | (13,734 | ) | | | -43 | % |
Interest expense, net | | | (36 | ) | | | 0 | % | | | (107 | ) | | | -1 | % | | | (267 | ) | | | -1 | % | | | (347 | ) | | | -1 | % |
Other income (expense), net | | | (20 | ) | | | 0 | % | | | 58 | | | | 1 | % | | | 220 | | | | 1 | % | | | (3 | ) | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before provision for (benefit from) income taxes | | | (2,137 | ) | | | -27 | % | | | (1,780 | ) | | | -21 | % | | | (6,923 | ) | | | -19 | % | | | (14,084 | ) | | | -44 | % |
Provision for (benefit from) income taxes | | | (18 | ) | | | 0 | % | | | 44 | | | | 1 | % | | | 81 | | | | 0 | % | | | 56 | | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (2,119 | ) | | | -27 | % | | $ | (1,824 | ) | | | -21 | % | | $ | (7,004 | ) | | | -19 | % | | $ | (14,140 | ) | | | -44 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share | | $ | (0.10 | ) | | | | | | $ | (0.08 | ) | | | | | | $ | (0.33 | ) | | | | | | $ | (0.82 | ) | | | | |
Weighted average number of shares used in per share calculations—basic and diluted | | | 21,441 | | | | | | | | 21,528 | | | | | | | | 21,444 | | | | | | | | 17,279 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GIGOPTIX, INC. NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) | |
| | Three months ended | | | Twelve months ended | |
Revenue | | December 31, 2012 | | | % | | | December 31, 2011 | | | % | | | December 31, 2012 | | | % | | | December 31, 2011 | | | % | |
Product | | $ | 7,063 | | | | 89 | % | | $ | 8,624 | | | | 100 | % | | $ | 35,856 | | | | 98 | % | | $ | 31,640 | | | | 98 | % |
Government contract | | | 878 | | | | 11 | % | | | — | | | | 0 | % | | | 878 | | | | 2 | % | | | 628 | | | | 2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 7,941 | | | | 100 | % | | | 8,624 | | | | 100 | % | | | 36,734 | | | | 100 | % | | | 32,268 | | | | 100 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 3,163 | | | | 40 | % | | | 4,151 | | | | 48 | % | | | 16,221 | | | | 44 | % | | | 14,769 | | | | 46 | % |
Government contract | | | — | | | | | | | | — | | | | 0 | % | | | — | | | | 0 | % | | | 180 | | | | 1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cost of revenue | | | 3,163 | | | | 40 | % | | | 4,151 | | | | 48 | % | | | 16,221 | | | | 44 | % | | | 14,949 | | | | 46 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 4,778 | | | | 60 | % | | | 4,473 | | | | 52 | % | | | 20,513 | | | | 56 | % | | | 17,319 | | | | 54 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expense | | | 2,938 | | | | 37 | % | | | 2,970 | | | | 34 | % | | | 11,937 | | | | 32 | % | | | 11,262 | | | | 35 | % |
Selling, general and administrative expense | | | 1,935 | | | | 24 | % | | | 1,824 | | | | 21 | % | | | 8,042 | | | | 22 | % | | | 8,117 | | | | 25 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 4,873 | | | | 61 | % | | | 4,794 | | | | 56 | % | | | 19,979 | | | | 54 | % | | | 19,379 | | | | 60 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations | | | (95 | ) | | | -1 | % | | | (321 | ) | | | -4 | % | | | 534 | | | | 1 | % | | | (2,060 | ) | | | -6 | % |
Interest expense, net | | | (36 | ) | | | 0 | % | | | (107 | ) | | | -1 | % | | | (267 | ) | | | -1 | % | | | (347 | ) | | | -1 | % |
Other income (expense), net | | | (20 | ) | | | 0 | % | | | 58 | | | | 1 | % | | | 220 | | | | 1 | % | | | (3 | ) | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before provision for (benefit from) income taxes | | | (151 | ) | | | -2 | % | | | (370 | ) | | | -4 | % | | | 487 | | | | 1 | % | | | (2,410 | ) | | | -7 | % |
Provision for (benefit from) income taxes | | | (18 | ) | | | 0 | % | | | 44 | | | | 1 | % | | | 81 | | | | 0 | % | | | 56 | | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (133 | ) | | | -2 | % | | $ | (414 | ) | | | -5 | % | | $ | 406 | | | | 1 | % | | $ | (2,466 | ) | | | -8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic net income (loss) per share | | $ | (0.01 | ) | | | | | | $ | (0.02 | ) | | | | | | $ | 0.02 | | | | | | | $ | (0.14 | ) | | | | |
Diluted net income (loss) per share | | $ | (0.01 | ) | | | | | | $ | (0.02 | ) | | | | | | $ | 0.02 | | | | | | | $ | (0.14 | ) | | | | |
Weighted average number of shares used in basic per share calculation | | | 21,441 | | | | | | | | 21,528 | | | | | | | | 21,444 | | | | | | | | 17,279 | | | | | |
Weighted average number of shares used in diluted per share calculation | | | 21,441 | | | | | | | | 21,528 | | | | | | | | 22,901 | | | | | | | | 17,279 | | | | | |
GIGOPTIX, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION
(In thousands)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three months ended, | | | Twelve months ended, | |
| | December 31, 2012 | | | December 31, 2011 | | | December 31, 2012 | | | December 31, 2011 | |
GAAP Total cost of revenue | | $ | 3,373 | | | $ | 4,690 | | | $ | 16,941 | | | $ | 16,028 | |
Stock-based compensation | | | (87 | ) | | | (10 | ) | | | (230 | ) | | | (52 | ) |
Amortization of intangible assets | | | (123 | ) | | | (156 | ) | | | (490 | ) | | | (654 | ) |
Impairment of long-lived asset | | | — | | | | (373 | ) | | | — | | | | (373 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP Total cost of revenue | | $ | 3,163 | | | $ | 4,151 | | | $ | 16,221 | | | $ | 14,949 | |
| | | | | | | | | | | | | | | | |
GAAP Gross profit | | $ | 4,568 | | | $ | 3,934 | | | $ | 19,793 | | | $ | 16,240 | |
Stock-based compensation | | | 87 | | | | 10 | | | | 230 | | | | 52 | |
Amortization of intangible assets | | | 123 | | | | 156 | | | | 490 | | | | 654 | |
Impairment of long-lived asset | | | — | | | | 373 | | | | — | | | | 373 | |
| | | | | | | | | | | | | | | | |
Non-GAAP Gross profit | | $ | 4,778 | | | $ | 4,473 | | | $ | 20,513 | | | $ | 17,319 | |
| | | | | | | | | | | | | | | | |
GAAP—Operating expenses | | $ | 6,649 | | | $ | 5,665 | | | $ | 26,669 | | | $ | 29,974 | |
Stock-based compensation | | | (1,224 | ) | | | (637 | ) | | | (4,725 | ) | | | (2,915 | ) |
Amortization of intangible assets | | | (130 | ) | | | (130 | ) | | | (521 | ) | | | (455 | ) |
Restructuring expense, net | | | — | | | | 114 | | | | (93 | ) | | | (3,709 | ) |
Shareholder settlement expense | | | — | | | | — | | | | — | | | | (1,064 | ) |
Merger-related expense | | | — | | | | — | | | | — | | | | (1,959 | ) |
Special litigation-related expense | | | (422 | ) | | | (218 | ) | | | (1,351 | ) | | | (493 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP Operating expenses | | $ | 4,873 | | | $ | 4,794 | | | $ | 19,979 | | | $ | 19,379 | |
| | | | | | | | | | | | | | | | |
GAAP Loss from operations | | $ | (2,081 | ) | | $ | (1,731 | ) | | $ | (6,876 | ) | | $ | (13,734 | ) |
Stock-based compensation | | | 1,311 | | | | 647 | | | | 4,955 | | | | 2,967 | |
Amortization of intangible assets | | | 253 | | | | 286 | | | | 1,011 | | | | 1,109 | |
Restructuring expense, net | | | — | | | | (114 | ) | | | 93 | | | | 3,709 | |
Shareholder settlement expense | | | — | | | | — | | | | — | | | | 1,064 | |
Merger-related expense | | | — | | | | — | | | | — | | | | 1,959 | |
Impairment of long-lived asset | | | — | | | | 373 | | | | — | | | | 373 | |
Special litigation-related expense | | | 422 | | | | 218 | | | | 1,351 | | | | 493 | |
| | | | | | | | | | | | | | | | |
Non-GAAP Income (loss) from operations | | $ | (95 | ) | | $ | (321 | ) | | $ | 534 | | | $ | (2,060 | ) |
| | | | | | | | | | | | | | | | |
GAAP—Net loss | | $ | (2,119 | ) | | $ | (1,824 | ) | | $ | (7,004 | ) | | $ | (14,140 | ) |
Stock-based compensation | | | 1,311 | | | | 647 | | | | 4,955 | | | | 2,967 | |
Amortization of intangible assets | | | 253 | | | | 286 | | | | 1,011 | | | | 1,109 | |
Restructuring expense, net | | | — | | | | (114 | ) | | | 93 | | | | 3,709 | |
Shareholder settlement expense | | | — | | | | — | | | | — | | | | 1,064 | |
Merger-related expense | | | — | | | | — | | | | — | | | | 1,959 | |
Impairment of long-lived asset | | | — | | | | 373 | | | | | | | | 373 | |
Special litigation-related expense | | | 422 | | | | 218 | | | | 1,351 | | | | 493 | |
| | | | | | | | | | | | | | | | |
Non-GAAP Net Income (loss) | | $ | (133 | ) | | $ | (414 | ) | | $ | 406 | | | $ | (2,466 | ) |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA reconciliation: | | | | | | | | | | | | | | | | |
Loss from operations | | $ | (2,081 | ) | | $ | (1,731 | ) | | $ | (6,876 | ) | | $ | (13,734 | ) |
Restructuring expense, net | | | — | | | | (114 | ) | | | 93 | | | | 3,709 | |
Shareholder settlement expense | | | — | | | | — | | | | — | | | | 1,064 | |
Merger-related expense | | | — | | | | — | | | | — | | | | 1,959 | |
Depreciation and amortization | | | 1,033 | | | | 953 | | | | 4,085 | | | | 3,448 | |
Stock-based compensation | | | 1,311 | | | | 647 | | | | 4,955 | | | | 2,967 | |
Impairment of long-lived asset | | | — | | | | 373 | | | | — | | | | 373 | |
Special litigation-related expense | | | 422 | | | | 218 | | | | 1,351 | | | | 493 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 685 | | | $ | 346 | | | $ | 3,608 | | | $ | 279 | |
| | | | | | | | | | | | | | | | |