Exhibit 99.1
Contact:
Dan Madden
VP Finance & Investor Relations
+1-408-428-7929
dmadden@symmetricom.com
Symmetricom Reports Third Quarter
Fiscal Year 2010 Financial Results
Company Generates Strong Earnings and Cash Flow
| • | | Net revenue of $56.5 million |
| • | | Income from continuing operations of $3.7 million, or $0.08 per share |
| • | | Non-GAAP Income from continuing operations of $6.4 million, or $0.15 per share |
| • | | Free cash flow of $9.9 million |
SAN JOSE, Calif. — May 4, 2010 — Symmetricom, Inc. (NASDAQ:SYMM), a major supplier of precise time and frequency technologies, today reported financial results for its third quarter of fiscal 2010 ended March 28, 2010.
Net revenue for the third quarter of fiscal 2010 was $56.5 million, compared to the $56.2 million reported for the third quarter of fiscal 2009. Symmetricom reported income from continuing operations of $3.7 million, or $0.08 per share, for the third quarter of fiscal 2010, compared to a loss from continuing operations of $46.8 million, or $(1.08) per share, in the third quarter of fiscal 2009. The loss from continuing operations in the third quarter of fiscal 2009 was principally driven by a $48.1 million charge for impairment of goodwill and $5.9 million of restructuring charges.
In the third quarter of fiscal 2010, Symmetricom completed the sale of its video Quality of Experience business and recorded income from discontinued operations of $0.8 million, or $0.02 per share.
Non-GAAP Income from continuing operations in the third quarter of fiscal 2010 were $6.4 million, or $0.15 per share, compared with $6.6 million, or $0.15 per share, in the same period of the prior year
Cash, cash equivalents and short-term investments totaled $133.5 million as of March 28, 2010, an increase of $12.7 million from the $120.8 million reported as of December 27, 2009. Net cash provided by operating activities in the third quarter was approximately $11.7 million and property, plant and equipment purchases were $1.8 million, resulting in free cash flow of $9.9 million.
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 2 of 8
“Our revenues were up slightly over the prior year quarter and improved gross margins drove strong earnings and cash flows,” said Dave Côté, Chief Executive Officer of Symmetricom. “In our Communications Business, we saw continued growth in our IEEE1588 packet timing products, driven by the continuing conversion to Ethernet backhaul by carriers worldwide. We also won a three-year, $5 million service contract with a major carrier, our largest ever. In addition, we made key organizational progress by hiring a new Executive VP of Sales, completing the sale of our QoE business, and initiating the outsourcing of activities from our Puerto Rico facility.”
Business Highlights
Revenue in our Communications business in the third quarter was $35.2 million compared to $33.4 million reported in the same period of last year. The 5% year-over-year growth was driven primarily by increased sales of our WiMAX GPS modules and growth in installation services revenues.
Revenue in our Government business in the third quarter was $21.3 million compared to $22.7 million reported in the same period of last year. The 6% year-over-year decline in revenues was due primarily to lower sales of government communications and signal intelligence systems.
Fourth Quarter and Fiscal 2010 Guidance
Symmetricom’s updated guidance for fiscal 2010 is as follows:
| | • | | Net revenue is expected to be in the range of $216 million to $223 million |
| | • | | GAAP earnings per share is expected to be in the range of $0.11 to $0.17 |
| | • | | Non-GAAP earnings per share is expected to be in the range of $0.37 to $0.42 |
For the fourth quarter of fiscal 2010, Symmetricom updated guidance is as follows:
| | • | | Net revenue is expected to be in the range of $50 million to $57 million |
| | • | | GAAP earnings (loss) per share is expected to be in the range of $(0.03) to $0.03 |
| | • | | Non-GAAP earnings per share is expected to be in the range of $0.07 to $0.12 |
A reconciliation of GAAP and non-GAAP guidance is provided at the end of this press release.
Investor Conference Call
As previously announced, management will hold a conference call to discuss these results today, at 1:30 p.m. Pacific Time. Investors are invited to join the conference call by dialing +1-415-228-5002 and referencing “Symmetricom.” A live webcast will also be available on the investor relations section of the company’s website atwww.symmetricom.com. An audio replay will be available for one week and can be accessed by dialing +1-402-220-9789 and referencing the passcode 5220.
About Symmetricom, Inc.
Symmetricom, a world leader in precise time solutions, sets the world’s standard for time. The Company generates, distributes and applies precise time for the communications, aerospace/defense, IT infrastructure and metrology industries. Symmetricom’s customers, from communications service providers and network equipment manufacturers to governments and their suppliers worldwide, are able to build more reliable networks and systems by using the Company’s advanced timing technologies, atomic clocks, services and solutions. All products
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 3 of 8
support today’s precise timing standards, including GPS-based timing, IEEE 1588 (PTP), Network Time Protocol (NTP), Synchronous Ethernet and DOCSIS(R) timing. Symmetricom is based in San Jose, California, with offices worldwide. For more information, visit: http://www.symmetricom.com.
Non-GAAP Information
Certain non-GAAP financial information is included in this press release. In the reconciliation of GAAP to Non-GAAP results, Symmetricom excludes certain items related to non-cash equity-based compensation, amortization of acquired intangibles, restructuring charges, impairment of goodwill and other intangibles, gains and losses on investments and repayment of convertible notes, non-cash interest expense charges, and other items that we do not consider indicative of our ongoing performance. The income tax effect after these Non-GAAP adjustments is determined based upon Symmetricom’s estimate of its annual Non-GAAP effective tax rate excluding these Non-GAAP adjustments. Symmetricom believes that excluding such items provides investors, analysts and management with a representation of the Company’s core operating performance and with information useful in assessing, in conjunction with GAAP results, underlying trends in operating performance. Management uses such Non-GAAP information to evaluate financial results and to establish operational goals. Non-GAAP information should not be considered superior to or as a substitute for data prepared in accordance with GAAP. A reconciliation of the non-GAAP results to the GAAP results is provided in the financial schedules portion of this press release.
Free cash flow is defined as net cash provided by operating activities minus purchases of property, plant and equipment. Symmetricom believes this metric provides useful information to our investors, analysts, and management about the level of cash generated by normal business operations, including the use of cash for the purchase of property, plant and equipment. Management also views it as a measure of cash available to pay debt and return cash to stockholders. Free cash flow is not a GAAP financial measure and should not be considered superior to or a substitute for operating cash flow or other cash flow data prepared in accordance with GAAP.
Safe Harbor
This press release contains forward-looking information 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, and is subject to the safe harbor created by those sections. These forward-looking statements include statements concerning fourth quarter and fiscal 2010 guidance, as well as the information regarding the usefulness of the Non-GAAP financial information. The statements in this press release are made as of the date of this press release, even if subsequently made available by Symmetricom on its website or otherwise. Symmetricom’s actual results could differ materially from those projected or suggested in these forward-looking statements. Factors that could cause future actual results to differ materially from the results projected in or suggested by such forward-looking statements include: reduced rates of demand for telecommunication products, cable products or test and measurement products, reduced rates or changes in government spending patterns, our customers’ ability and need to upgrade existing equipment, our ability to maintain or reduce manufacturing and operating costs, timing of orders, cancellation or delay of customer orders, loss of customers, customer acceptance of new products, recessionary pressures, geopolitical risks such as terrorist acts and the risk factors listed from time to time in Symmetricom’s reports filed with the Securities and Exchange Commission, including the annual report on Form 10-K for the fiscal year ended June 28, 2009 and subsequent Form 10-Q’s and 8-K’s.
SYMM-F
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 4 of 8
SYMMETRICOM, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | | | Nine months ended | |
| | | March 28,
2010 | | | December 27,
2009 | | | March 29,
2009 (1) | | | March 28,
2010 | | | March 29,
2009 (1) | |
Net revenue | | $ | 56,526 | | | $ | 56,862 | | | $ | 56,168 | | | $ | 165,656 | | | $ | 159,486 | |
Cost of sales: | | | | | | | | | | | | | | | | | | | | |
Cost of products and services | | | 28,367 | | | | 30,884 | | | | 28,945 | | | | 88,788 | | | | 80,266 | |
Amortization of purchased technology | | | 278 | | | | 368 | | | | 368 | | | | 1,014 | | | | 1,105 | |
Restructuring charges | | | 448 | | | | 931 | | | | 2,275 | | | | 2,241 | | | | 2,275 | |
| | | | | | | | | | | | | | | | | | | | |
Total cost of sales | | | 29,093 | | | | 32,183 | | | | 31,588 | | | | 92,043 | | | | 83,646 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 27,433 | | | | 24,679 | | | | 24,580 | | | | 73,613 | | | | 75,840 | |
Gross margin | | | 48.5 | % | | | 43.4 | % | | | 43.8 | % | | | 44.4 | % | | | 47.6 | % |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 5,684 | | | | 6,113 | | | | 4,705 | | | | 17,511 | | | | 16,602 | |
Selling, general and administrative | | | 14,385 | | | | 14,259 | | | | 13,531 | | | | 42,183 | | | | 41,625 | |
Amortization of intangible assets | | | 62 | | | | 62 | | | | 102 | | | | 219 | | | | 308 | |
Restructuring charges | | | 998 | | | | 535 | | | | 3,635 | | | | 2,009 | | | | 4,472 | |
Impairment of goodwill | | | — | | | | — | | | | 48,144 | | | | — | | | | 48,144 | |
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 21,129 | | | | 20,969 | | | | 70,117 | | | | 61,922 | | | | 111,151 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | 6,304 | | | | 3,710 | | | | (45,537 | ) | | | 11,691 | | | | (35,311 | ) |
Loss on repayment of convertible notes, net | | | — | | | | — | | | | — | | | | — | | | | (5,623 | ) |
Loss on short-term investments, net | | | — | | | | — | | | | — | | | | — | | | | (1,368 | ) |
Interest income | | | 350 | | | | 505 | | | | 322 | | | | 1,316 | | | | 1,581 | |
Interest expense | | | (1,318 | ) | | | (1,270 | ) | | | (1,243 | ) | | | (3,862 | ) | | | (4,102 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | | 5,336 | | | | 2,945 | | | | (46,458 | ) | | | 9,145 | | | | (44,823 | ) |
Income tax provision | | | 1,648 | | | | 1,055 | | | | 292 | | | | 3,018 | | | | 991 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 3,688 | | | | 1,890 | | | | (46,750 | ) | | | 6,127 | | | | (45,814 | ) |
Income (loss) from discontinued operations, net of tax | | | 804 | | | | (391 | ) | | | (358 | ) | | | 38 | | | | (1,428 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 4,492 | | | $ | 1,499 | | | $ | (47,108 | ) | | $ | 6,165 | | | $ | (47,242 | ) |
| | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share - basic: | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.08 | | | $ | 0.04 | | | $ | (1.08 | ) | | $ | 0.14 | | | $ | (1.05 | ) |
Income (loss) from discontinued operations | | | 0.02 | | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | (0.03 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net earnings (loss) | | $ | 0.10 | | | $ | 0.03 | | | $ | (1.09 | ) | | $ | 0.14 | | | $ | (1.08 | ) |
| | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding - basic | | | 43,438 | | | | 43,313 | | | | 43,326 | | | | 43,309 | | | | 43,658 | |
| | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share - diluted: | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.08 | | | $ | 0.04 | | | $ | (1.08 | ) | | $ | 0.14 | | | $ | (1.05 | ) |
Income (loss) from discontinued operations | | | 0.02 | | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | (0.03 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net earnings (loss) | | $ | 0.10 | | | $ | 0.03 | | | $ | (1.09 | ) | | $ | 0.14 | | | $ | (1.08 | ) |
| | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding - diluted | | | 43,934 | | | | 43,708 | | | | 43,326 | | | | 43,828 | | | | 43,658 | |
| | | | | | | | | | | | | | | | | | | | |
| (1) | Adjusted for the retrospective adoption of recently issued authoritative guidance on accounting for our contingent convertible subordinated notes |
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 5 of 8
SYMMETRICOM, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(unaudited)
| | | | | | | | |
| | | March 28,
2010 | | | June 28,
2009 (1) | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 49,072 | | | $ | 72,064 | |
Short-term investments | | | 84,391 | | | | 40,737 | |
Accounts receivable, net | | | 36,685 | | | | 42,389 | |
Inventories, net | | | 36,889 | | | | 38,566 | |
Prepaids and other current assets | | | 14,699 | | | | 16,143 | |
| | | | | | | | |
Total current assets | | | 221,736 | | | | 209,899 | |
Property, plant and equipment, net | | | 23,095 | | | | 20,749 | |
Intangible assets, net | | | 4,075 | | | | 5,308 | |
Deferred taxes and other assets | | | 33,627 | | | | 36,431 | |
| | | | | | | | |
Total assets | | $ | 282,533 | | | $ | 272,387 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 6,048 | | | $ | 8,116 | |
Accrued compensation | | | 15,806 | | | | 19,093 | |
Accrued warranty | | | 3,440 | | | | 3,737 | |
Other accrued liabilities | | | 13,575 | | | | 9,810 | |
| | | | | | | | |
Total current liabilities | | | 38,869 | | | | 40,756 | |
Long-term obligations | | | 54,814 | | | | 51,769 | |
Deferred income taxes | | | 334 | | | | 334 | |
| | | | | | | | |
Total liabilities | | | 94,017 | | | | 92,859 | |
Stockholders’ equity: | | | | | | | | |
Common stock | | | 203,307 | | | | 200,152 | |
Accumulated other comprehensive income (loss) | | | (188 | ) | | | 144 | |
Accumulated deficit | | | (14,603 | ) | | | (20,768 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 188,516 | | | | 179,528 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 282,533 | | | $ | 272,387 | |
| | | | | | | | |
| (1) | Adjusted for the retrospective adoption of recently issued authoritative guidance on accounting for our contingent convertible subordinated notes |
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 6 of 8
SYMMETRICOM, INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(In thousands, except per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | | | Nine months ended | |
| | | March 28,
2010 | | | December 27,
2009 | | | March 29,
2009 (1) | | | March 28,
2010 | | | March 29,
2009 (1) | |
Reconciliation from GAAP to Non-GAAP | | | | | | | | | | | | | | | | | | | | |
GAAP Income (loss) from continuing operations | | $ | 3,688 | | | $ | 1,890 | | | $ | (46,750 | ) | | $ | 6,127 | | | $ | (45,814 | ) |
| | | | | |
Add Non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | |
Equity-based compensation expense: | | | | | | | | | | | | | | | | | | | | |
Cost of products and services | | | 176 | | | | 262 | | | | 153 | | | | 648 | | | | 448 | |
Research and development | | | 228 | | | | 228 | | | | (20 | ) | | | 656 | | | | 434 | |
Selling, general and administrative | | | 776 | | | | 700 | | | | 723 | | | | 1,670 | | | | 1,394 | |
| | | | | | | | | | | | | | | | | | | | |
Total equity-based compensation expense | | | 1,180 | | | | 1,190 | | | | 856 | | | | 2,974 | | | | 2,276 | |
| | | | | |
Amortization of intangible assets: | | | | | | | | | | | | | | | | | | | | |
Cost of products and services | | | 278 | | | | 368 | | | | 368 | | | | 1,014 | | | | 1,105 | |
Operating expenses | | | 62 | | | | 62 | | | | 102 | | | | 219 | | | | 308 | |
| | | | | | | | | | | | | | | | | | | | |
Total amortization of intangible assets | | | 340 | | | | 430 | | | | 470 | | | | 1,233 | | | | 1,413 | |
| | | | | |
Restructuring charges | | | 1,446 | | | | 1,466 | | | | 5,910 | | | | 4,250 | | | | 6,747 | |
Impairment of goodwill | | | — | | | | — | | | | 48,144 | | | | | | | | 48,144 | |
CEO post-employment compensation | | | — | | | | — | | | | 1,007 | | | | — | | | | 1,007 | |
Loss on repayment of convertible notes, net | | | — | | | | — | | | | — | | | | — | | | | 5,623 | |
Loss on short-term investments, net | | | — | | | | — | | | | — | | | | — | | | | 1,368 | |
Non-cash interest expense on convertible notes | | | 812 | | | | 765 | | | | 731 | | | | 2,345 | | | | 2,339 | |
Income tax effect of Non-GAAP adjustments | | | (1,035 | ) | | | (1,413 | ) | | | (3,718 | ) | | | (3,565 | ) | | | (8,270 | ) |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP Income from continuing operations | | $ | 6,431 | | | $ | 4,328 | | | $ | 6,650 | | | $ | 13,364 | | | $ | 14,833 | |
| | | | | | | | | | | | | | | | | | | | |
Earnings from continuing operations per share-diluted: | | | | | | | | | | | | | | | | | | | | |
GAAP income (loss) from continuing operations | | $ | 0.08 | | | $ | 0.04 | | | $ | (1.08 | ) | | $ | 0.14 | | | $ | (1.05 | ) |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP income from continuing operations | | $ | 0.15 | | | $ | 0.10 | | | $ | 0.15 | | | $ | 0.30 | | | $ | 0.34 | |
| | | | | | | | | | | | | | | | | | | | |
Shares used in diluted shares calculation | | | 43,934 | | | | 43,708 | | | | 43,790 | | | | 43,828 | | | | 44,199 | |
| | | | | | | | | | | | | | | | | | | | |
| (1) | Adjusted for the retrospective adoption of recently issued authoritative guidance on accounting for our contingent convertible subordinated notes |
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 7 of 8
SYMMETRICOM, INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(In thousands, except per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | | | Nine months ended | |
| | | March 28,
2010 | | | December 27,
2009 | | | March 29,
2009 (1) | | | March 28,
2010 | | | March 29,
2009 (1) | |
Reconciliation from GAAP to Non-GAAP Gross Margin: | | | | | | | | | | | | | | | | | | | | |
GAAP Revenue | | $ | 56,526 | | | $ | 56,862 | | | $ | 56,168 | | | $ | 165,656 | | | $ | 159,486 | |
| | | | | |
GAAP Gross profit | | $ | 27,433 | | | $ | 24,679 | | | $ | 24,580 | | | $ | 73,613 | | | $ | 75,840 | |
GAAP Gross margin | | | 48.5 | % | | | 43.4 | % | | | 43.8 | % | | | 44.4 | % | | | 47.6 | % |
| | | | | |
Add Non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | |
Equity-based compensation expense | | | 176 | | | | 262 | | | | 153 | | | | 648 | | | | 448 | |
Amortization of intangible assets | | | 278 | | | | 368 | | | | 368 | | | | 1,014 | | | | 1,105 | |
Restructuring charges | | | 448 | | | | 931 | | | | 2,275 | | | | 2,241 | | | | 2,275 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP Gross profit | | $ | 28,335 | | | $ | 26,240 | | | $ | 27,376 | | | $ | 77,516 | | | $ | 79,668 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP Gross margin | | | 50.1 | % | | | 46.1 | % | | | 48.7 | % | | | 46.8 | % | | | 50.0 | %�� |
| | | | | |
Reconciliation from GAAP to Non-GAAP Operating Expense: | | | | | | | | | | | | | | | | | | | | |
GAAP Revenue | | $ | 56,526 | | | $ | 56,862 | | | $ | 56,168 | | | $ | 165,656 | | | $ | 159,486 | |
| | | | | |
GAAP Operating expenses | | $ | 21,129 | | | $ | 20,969 | | | $ | 70,117 | | | $ | 61,922 | | | $ | 111,151 | |
Operating expense % to revenue | | | 37.4 | % | | | 36.9 | % | | | 124.8 | % | | | 37.4 | % | | | 69.7 | % |
| | | | | |
Add Non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | |
Equity-based compensation expense | | | 1,004 | | | | 928 | | | | 703 | | | | 2,326 | | | | 1,828 | |
Amortization of intangible assets | | | 62 | | | | 62 | | | | 102 | | | | 219 | | | | 308 | |
Restructuring charges | | | 998 | | | | 535 | | | | 3,635 | | | | 2,009 | | | | 4,472 | |
Impairment of goodwill | | | — | | | | — | | | | 48,144 | | | | — | | | | 48,144 | |
CEO post-employment compensation | | | — | | | | — | | | | 1,007 | | | | — | | | | 1,007 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP operating expenses | | $ | 19,065 | | | $ | 19,444 | | | $ | 16,526 | | | $ | 57,368 | | | $ | 55,392 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP operating expenses % to revenue | | | 33.7 | % | | | 34.2 | % | | | 29.4 | % | | | 34.6 | % | | | 34.7 | % |
| (1) | Adjusted for the retrospective adoption of recently issued authoritative guidance on accounting for our contingent convertible subordinated notes |
-more-
Symmetricom Reports Third Quarter Fiscal Year 2010 Financial Results
May 4, 2010
Page 8 of 8
SYMMETRICOM, INC.
RECONCILIATION OF FORWARD-LOOKING GUIDANCE FOR NON-GAAP FINANCIAL MEASURES
TO PROJECTED GAAP REVENUE AND EPS
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | |
| | | Three Months Ending June 27, 2010 | |
| | | Revenue | | Earnings Per Share
from Continuing Operations | |
| | | From | | To | | From | | | To | |
GAAP Guidance | | $ | 50,000 | | $ | 57,000 | | $ | (0.03 | ) | | $ | 0.03 | |
| | | | |
Estimated Non-GAAP Adjustments | | | | | | | | | | | | | | |
Equity-based compensation expense | | | | | | | | | 0.03 | | | | 0.02 | |
Amortization of intangible assets | | | | | | | | | 0.01 | | | | 0.01 | |
Restructuring charges | | | | | | | | | 0.09 | | | | 0.08 | |
Non-cash interest expense on convertible notes | | | | | | | | | 0.02 | | | | 0.02 | |
Income tax effect of non-GAAP adjustments | | | | | | | | | (0.05 | ) | | | (0.04 | ) |
| | | | | | | | | | | | | | |
Total Non-GAAP Adjustments | | | | | | | | | 0.10 | | | | 0.09 | |
| | | | | | | | | | | | | | |
Non-GAAP Guidance | | $ | 50,000 | | $ | 57,000 | | $ | 0.07 | | | $ | 0.12 | |
| | | | | | | | | | | | | | |
| |
| | | Twelve Months Ending June 27, 2010 | |
| | | Revenue | | Earnings Per Share
from Continuing Operations | |
| | | From | | To | | From | | | To | |
GAAP Guidance | | $ | 216,000 | | $ | 223,000 | | $ | 0.11 | | | $ | 0.17 | |
| | | | |
Estimated Non-GAAP Adjustments | | | | | | | | | | | | | | |
Equity-based compensation expense | | | | | | | | | 0.10 | | | | 0.09 | |
Amortization of intangible assets | | | | | | | | | 0.04 | | | | 0.04 | |
Restructuring charges | | | | | | | | | 0.18 | | | | 0.17 | |
Non-cash interest expense on convertible notes | | | | | | | | | 0.07 | | | | 0.07 | |
Income tax effect of non-GAAP adjustments | | | | | | | | | (0.13 | ) | | | (0.12 | ) |
| | | | | | | | | | | | | | |
Total Non-GAAP Adjustments | | | | | | | | | 0.26 | | | | 0.25 | |
| | | | | | | | | | | | | | |
Non-GAAP Guidance | | $ | 216,000 | | $ | 223,000 | | $ | 0.37 | | | $ | 0.42 | |
| | | | | | | | | | | | | | |
###
