Third Quarter 2014 Highlights:
- Third quarter revenues of $19.2 million
- Gross margin reached 82.5% on a GAAP basis and 82.9% on a non-GAAP basis
- Net income, on a GAAP basis, was $4.2 million (22% of revenues)
- Net income, on a non-GAAP basis, was $8.5 million (44% of revenues)
- Operating cash flow of $14.1 million
- Net cash at end of quarter was $223.4 million
Third Quarter 2014 Results:
Total revenues in the third quarter of 2014 were $19.2 million, an increase of 2% compared to $18.8 million in the third quarter of 2013, and a decrease of 13% compared to $22.1 million in the second quarter of 2014.
Net income, on a GAAP basis, for the third quarter of 2014 was $4.2 million, or $0.14 per share (diluted), compared to net income of $6.5 million, or $0.22 per share (diluted), in the third quarter of 2013, and net income of $6.2 million, or $0.21 per share (diluted), in the second quarter of 2014.
Net income, on a non-GAAP basis, for the third quarter of 2014 was $8.5 million, or $0.28 per share (diluted), compared to non-GAAP net income of $10.1 million, or $0.33 per share (diluted), in the third quarter of 2013, and non-GAAP net income of $11.0 million, or $0.36 per share (diluted), in the second quarter of 2014.
Cash, cash equivalents, marketable securities and deposits as of September 30, 2014, totaled $223.4 million, compared to $219.2 million as of June 30, 2014. Cash generated from operations was $14.1 million, cash used in investing activities was $10.3 million (including a $10 million advance loan to Tilera, as part of the $50 million closing purchase price), cash provided by financing activities (resulting from the exercise of options) was $0.5 million and a decrease of $0.1 million resulted from cash adjustment of marketable securities, net.
First Nine Months 2014 Results
Total revenues for the nine months ended September 30, 2014 were $61.6 million, a year-over-year increase of 21% compared to $50.8 million for the nine months ended September 30, 2013. Net income on a GAAP basis for the nine months ended September 30, 2014 was $16.5 million, or $0.56 per share (diluted), compared to net income of $15.2 million, or $0.52 per share (diluted), for the nine months ended September 30, 2013. Net income on a non-GAAP basis for the nine months ended September 30, 2014 was $29.6 million or $0.96 per share (diluted), compared with non-GAAP net income of $25.5 million, or $0.85 per share (diluted), for the nine months ended September 30, 2013.
Eli Fruchter, CEO of EZchip, commented, "2014 started off with two record quarters but is currently being impacted by a slowdown in carrier spending. We believe this is temporary and looking further out, carrier spending is forecasted to resume growth and with it, our corresponding sales into this market. It is also important to highlight that revenues for the first nine months of 2014 were up 21% from the first nine months of 2013. On November 5th, we closed the acquisition of Tilera Corporation. Our strategic goal with this acquisition is to leverage technology and expertise from EZchip and Tilera, to build new powerful processors and deliver some of the highest throughput and lowest power processing solutions to large growth markets represented by data center and cloud networks. Overall, the upcoming NPS and Tilera chips, intelligent network adaptors and appliances are expected to grow our total available market to over two billion dollars by 2017, and significantly diversify our served markets and customers."
Conference Call
The Company will be hosting a conference call later today, November 12, 2014, at 10:00am ET, 7:00am PT, 3:00pm UK time and 5:00pm Israel time. On the call, management will review and discuss the results, and will be available to answer investor questions.
To participate through the live webcast, please access the investor relations section of the Company's web site at: http://www.ezchip.com/investor_relations.htm, at least 10 minutes before the conference call commences. If you would like to ask a question on the call, please contact the investor relations team for the telephone dial-in numbers.
For those unable to listen to the live webcast, a replay of the webcast will be available the day after the call under the 'Investor Relations' section of the website.
Use of Non-GAAP Financial Information
In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), this release of operating results also contains non-GAAP financial measures, which EZchip believes are the principal indicators of the operating and financial performance of its business. The non-GAAP financial measures exclude the effects of stock-based compensation expenses recorded in accordance with FASB ASC 718 and acquisition related costs. Management believes the non-GAAP financial measures provided are useful to investors' understanding and assessment of the Company's on-going core operations and prospects for the future, as the charges eliminated are not part of the day-to-day business or reflective of the core operational activities of the Company. Management uses these non-GAAP financial measures as a basis for strategic decisions, forecasting future results and evaluating the Company's current performance. However, such measures should not be considered in isolation or as substitutes for results prepared in accordance with GAAP. Reconciliation of the non-GAAP measures to the most comparable GAAP measures are provided in the schedules attached to this release.
About EZchip
EZchip is a fabless semiconductor company that provides high-performance processing solutions for a wide range of applications for the carrier, cloud and data center networks. EZchip's broad portfolio of solutions scales from a few to hundreds of Gigabits-per-second, and includes network processors, multi-core processors, intelligent network adapters, high-performance appliances and a comprehensive software ecosystem. EZchip's processing solutions excel at providing great flexibility and high performance coupled with superior integration and power efficiency. For more information on our company, visit the web site at
http://www.ezchip.com.
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. Forward-looking statements are statements that are not historical facts and may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. These statements are only predictions based on EZchip's current expectations and projections about future events based on its current knowledge. There are important factors that could cause EZchip's actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. Those factors include, but are not limited to, the impact of general economic conditions, competitive products (including in-house customer developed products), product demand and market acceptance risks, customer order cancellations, reliance on key strategic alliances, fluctuations in operating results, delays in development of highly-complex products, the consummation of the Tilera acquisition and other factors indicated in EZchip's filings with the Securities and Exchange Commission (SEC). For more details, refer to EZchip's SEC filings and the amendments thereto, including its Annual Report on Form 20-F filed on March 27, 2014 and its Current Reports on Form 6-K. EZchip undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or to changes in our expectations, except as may be required by law.
|
EZchip Semiconductor Ltd. Condensed Consolidated Statements of Operations (U.S. Dollars in thousands, except per share amounts) (Unaudited) | ||||||||||
|
| ||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended | ||||||
|
|
|
September
|
|
June 30,
|
|
September
|
|
September
|
|
September
|
|
|
|
2014 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ 19,241 |
|
$ 22,102 |
|
$ 18,804 |
|
$ 61,631 |
|
$ 50,753 |
|
Cost of revenues |
|
3,367 |
|
4,300 |
|
2,926 |
|
11,455 |
|
8,342 |
|
Gross profit |
|
15,874 |
|
17,802 |
|
15,878 |
|
50,176 |
|
42,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research and development, net |
|
7,953 |
|
7,394 |
|
6,527 |
|
22,449 |
|
18,892 |
|
Selling, general and administrative |
|
4,060 |
|
4,478 |
|
3,310 |
|
12,310 |
|
9,836 |
|
Total operating expenses |
|
12,013 |
|
11,872 |
|
9,837 |
|
34,759 |
|
28,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
3,861 |
|
5,930 |
|
6,041 |
|
15,417 |
|
13,683 |
|
Financial income, net |
|
338 |
|
284 |
|
487 |
|
1,082 |
|
1,502 |
|
Net income |
|
$ 4,199 |
|
$ 6,214 |
|
$ 6,528 |
|
$ 16,499 |
|
$ 15,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ 0.14 |
|
$ 0.21 |
|
$ 0.23 |
|
$ 0.57 |
|
$ 0.53 |
|
Diluted |
|
$ 0.14 |
|
$ 0.21 |
|
$ 0.22 |
|
$ 0.56 |
|
$ 0.52 |
|
Weighted average shares used in per
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
29,297,876 |
|
29,157,533 |
|
28,717,575 |
|
29,145,777 |
|
28,562,581 |
|
Diluted |
|
29,657,471 |
|
29,473,870 |
|
29,151,003 |
|
29,620,204 |
|
29,092,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EZchip Semiconductor Ltd.
| ||||||||||
|
| ||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended | ||||||
|
|
|
Sept. 30, |
|
June 30, |
|
Sept. 30, |
|
Sept. 30, |
|
Sept. 30, |
|
|
|
2014 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit |
|
$ 15,874 |
|
$ 17,802 |
|
$ 15,878 |
|
$ 50,176 |
|
$ 42,411 |
|
Stock-based compensation |
|
75 |
|
76 |
|
73 |
|
225 |
|
219 |
|
Non-GAAP gross profit |
|
$ 15,949 |
|
$ 17,878 |
|
$ 15,951 |
|
$ 50,401 |
|
$ 42,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit as percentage of
|
|
82.5% |
|
80.5% |
|
84.4% |
|
81.4% |
|
83.6% |
|
Non-GAAP gross profit as percentage of revenues |
|
82.9% |
|
80.9% |
|
84.8% |
|
81.8% |
|
84.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
$ 12,013 |
|
$ 11,872 |
|
$ 9,837 |
|
$ 34,759 |
|
$ 28,728 |
|
Stock-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
(2,360) |
|
(2,421) |
|
(2,044) |
|
(7,048) |
|
(5,918) |
|
Selling, general and administrative |
|
(1,590) |
|
(1,652) |
|
(1,425) |
|
(4,826) |
|
(4,150) |
|
Acquisition related costs |
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
(320) |
|
(660) |
|
-- |
|
(980) |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses |
|
$ 7,743 |
|
$ 7,139 |
|
$ 6,368 |
|
$ 21,905 |
|
$ 18,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income |
|
$ 3,861 |
|
$ 5,930 |
|
$ 6,041 |
|
$ 15,417 |
|
$ 13,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income |
|
$ 8,206 |
|
$ 10,739 |
|
$ 9,583 |
|
$ 28,496 |
|
$ 23,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ 4,199 |
|
$ 6,214 |
|
$ 6,528 |
|
$ 16,499 |
|
$ 15,185 |
|
Stock-based compensation |
|
4,025 |
|
4,149 |
|
3,542 |
|
12,099 |
|
10,287 |
|
Acquisition related costs |
|
320 |
|
660 |
|
-- |
|
980 |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ 8,544 |
|
$ 11,023 |
|
$ 10,070 |
|
$ 29,578 |
|
$ 25,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share -
|
|
$ 0.28 |
|
$ 0.36 |
|
$ 0.33 |
|
$ 0.96 |
|
$ 0.85 |
|
Non-GAAP weighted average shares
|
|
30,784,673 |
|
30,774,136 |
|
30,164,874 |
|
30,678,851 |
|
30,032,150 |
|
| ||||||||||
|
* In calculating diluted non-GAAP net income per share, the diluted weighted average number of shares outstanding excludes the effects of stock-based compensation expenses in accordance with FASB ASC 718. | ||||||||||
|
EZchip Semiconductor Ltd. Condensed Consolidated Balance Sheet (U.S. Dollars in thousands) | |||||
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
|
2014 |
|
2013 |
|
|
|
|
(Unaudited) |
|
(Audited) |
|
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
Cash, cash equivalents, marketable securities and deposits |
|
$ 223,440 |
|
$ 202,865 |
|
|
Trade receivables, net |
|
6,093 |
|
7,416 |
|
|
Other receivables |
|
706 |
|
3,153 |
|
|
Inventories |
|
4,329 |
|
5,969 |
|
|
Total current assets |
|
234,568 |
|
219,403 |
|
|
|
|
|
|
|
|
|
NON CURRENT ASSETS: |
|
|
|
|
|
|
Severance pay fund |
|
7,257 |
|
7,416 |
|
|
Long term investment and others |
|
10,302 |
|
364 |
|
|
Total non current assets |
|
17,559 |
|
7,780 |
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, NET |
|
2,106 |
|
2,114 |
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS, NET |
|
5,242 |
|
4,127 |
|
|
|
|
|
|
|
|
|
GOODWILL |
|
96,276 |
|
96,276 |
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ 355,751 |
|
$ 329,700 |
|
|
|
|
|
|
| |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
Trade payables |
|
$ 792 |
|
$ 3,951 |
|
|
Other payables and accrued expenses |
|
7,708 |
|
7,309 |
|
|
Total current liabilities |
|
8,500 |
|
11,260 |
|
|
|
|
|
|
|
|
|
ACCRUED SEVERANCE PAY |
|
8,059 |
|
8,164 |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
Share capital |
|
167 |
|
164 |
|
|
Additional paid-in capital |
|
341,001 |
|
328,003 |
|
|
Accumulated other comprehensive income (loss) |
|
(147) |
|
437 |
|
|
Accumulated deficit |
|
(1,829) |
|
(18,328) |
|
|
Total shareholders' equity |
|
339,192 |
|
310,276 |
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ 355,751 |
|
$ 329,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EZchip Semiconductor Ltd. Selected Condensed Consolidated Cash Flow Data on a Non-GAAP Basis (U.S. Dollars in thousands) (Unaudited) |
| ||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended | ||||||||
|
|
|
Sept. 30, |
|
June 30, |
|
Sept. 30, |
|
Sept. 30, |
|
Sept. 30, | ||
|
|
|
2014 |
|
2014 |
|
2013 |
|
2014 |
|
2013 | ||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
| ||
|
Net income |
|
$ 4,199 |
|
$ 6,214 |
|
$ 6,528 |
|
$ 16,499 |
|
$ 15,185 | ||
|
Adjustments to reconcile net income to net
|
|
|
|
|
|
|
|
|
|
| ||
|
Depreciation |
|
175 |
|
166 |
|
158 |
|
509 |
|
442 | ||
|
Decrease (increase) in trade and other
|
|
5,315 |
|
(97) |
|
(2,083) |
|
3,747 |
|
(2,224) | ||
|
Decrease (increase) in inventory |
|
1,645 |
|
97 |
|
584 |
|
1,640 |
|
(768) | ||
|
Increase (decrease) in trade payables and
|
|
(1,233) |
|
(266) |
|
1,605 |
|
(1,663) |
|
1,791 | ||
|
Stock-based compensation
|
|
4,025 |
|
4,149 |
|
3,542 |
|
12,099 |
|
10,287 | ||
|
Net cash provided by operating activities |
|
14,126 |
|
10,263 |
|
10,334 |
|
32,831 |
|
24,713 | ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
| ||
|
Purchase of property and equipment |
|
(318) |
|
(24) |
|
(846) |
|
(538) |
|
(1,446) | ||
|
Purchase of technology |
|
-- |
|
(1,067) |
|
(1,163) |
|
(2,415) |
|
(1,294) | ||
|
Long term Investment and others |
|
(10,000) |
|
-- |
|
-- |
|
(10,000) |
|
-- | ||
|
Net cash used in investing activities |
|
(10,318) |
|
(1,091) |
|
(2,009) |
|
(12,953) |
|
(2,740) | ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
| ||
|
Proceeds from exercise of options
|
|
498 |
|
188 |
|
450 |
|
902 |
|
1,284 | ||
|
Net cash provided by financing activities |
|
498 |
|
188 |
|
450 |
|
902 |
|
1,284 | ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash adjustment of marketable securities, net* |
|
(85) |
|
(113) |
|
(20) |
|
(205) |
|
(595) | ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Increase in cash, cash equivalents,
|
|
4,221 |
|
9,247 |
|
8,755 |
|
20,575 |
|
22,662 | ||
|
Cash, cash equivalents, marketable securities
|
|
219,219 |
|
209,972 |
|
181,875 |
|
202,865 |
|
167,968 | ||
|
Cash, cash equivalents, marketable securities
|
|
$ 223,440 |
|
$ 219,219 |
|
$ 190,630 |
|
$ 223,440 |
|
$ 190,630 | ||
|
| ||||||||||||
|
* Including unrealized gain (loss) on marketable securities, accumulated interest accretion and amortization of discount and premium on marketable securities. | ||||||||||||
Contact:
Ehud Helft / Kenny Green
GK Investor & Public Relations
Email Contact
Tel: (US) 1 646 201 9246
SOURCE EZchip Semiconductor Ltd.
| Contact: |
| EZchip Semiconductor Ltd.
Web: http://www.ezchip.com |