|
VITESSE SEMICONDUCTOR CORPORATION
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
(in thousands, except par value)
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
$
|
71,903
|
|
|
|
|
$
|
68,863
|
|
Accounts receivable
|
|
|
|
|
10,850
|
|
|
|
|
|
9,807
|
|
Inventories
|
|
|
|
|
12,792
|
|
|
|
|
|
10,692
|
|
Restricted cash
|
|
|
|
|
794
|
|
|
|
|
|
101
|
|
Prepaid expenses and other current assets
|
|
|
|
|
1,047
|
|
|
|
|
|
1,796
|
|
Total current assets
|
|
|
|
|
97,386
|
|
|
|
|
|
91,259
|
|
Property, plant and equipment, net
|
|
|
|
|
2,858
|
|
|
|
|
|
3,107
|
|
Other intangible assets, net
|
|
|
|
|
1,476
|
|
|
|
|
|
1,170
|
|
Other assets
|
|
|
|
|
3,104
|
|
|
|
|
|
3,425
|
|
|
|
|
|
$
|
104,824
|
|
|
|
|
$
|
98,961
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
6,814
|
|
|
|
|
$
|
7,436
|
|
Accrued expenses and other current liabilities
|
|
|
|
|
12,472
|
|
|
|
|
|
12,245
|
|
Current portion of debt, net
|
|
|
|
|
32,727
|
|
|
|
|
|
—
|
|
Deferred revenue
|
|
|
|
|
4,902
|
|
|
|
|
|
2,215
|
|
Total current liabilities
|
|
|
|
|
56,915
|
|
|
|
|
|
21,896
|
|
Other long-term liabilities
|
|
|
|
|
234
|
|
|
|
|
|
407
|
|
Long-term debt, net
|
|
|
|
|
16,417
|
|
|
|
|
|
16,366
|
|
Convertible subordinated debt, net
|
|
|
|
|
—
|
|
|
|
|
|
44,384
|
|
Total liabilities
|
|
|
|
|
73,566
|
|
|
|
|
|
83,053
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value: 10,000 shares authorized; no
shares issued or outstanding
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
Common stock, $0.01 par value: 250,000 shares authorized; 67,703 and
57,545 shares outstanding at September 30, 2014 and 2013,
respectively
|
|
|
|
|
677
|
|
|
|
|
|
575
|
|
Additional paid-in-capital
|
|
|
|
|
1,924,984
|
|
|
|
|
|
1,891,661
|
|
Accumulated deficit
|
|
|
|
|
(1,894,403
|
)
|
|
|
|
|
(1,876,328
|
)
|
Total stockholders’ equity
|
|
|
|
|
31,258
|
|
|
|
|
|
15,908
|
|
|
|
|
|
$
|
104,824
|
|
|
|
|
$
|
98,961
|
|
|
|
VITESSE SEMICONDUCTOR CORPORATION
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
Three Months ended
|
|
|
|
Year Ended
|
|
|
|
|
September 30,
|
|
|
|
June 30,
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
Net revenues:
|
|
|
|
(in thousands, except per share data)
|
Product revenues
|
|
|
|
$
|
27,007
|
|
|
|
|
$
|
26,012
|
|
|
|
|
$
|
26,455
|
|
|
|
|
$
|
102,751
|
|
|
|
|
$
|
101,334
|
|
Intellectual property revenues
|
|
|
|
|
1,664
|
|
|
|
|
|
1,139
|
|
|
|
|
|
420
|
|
|
|
|
|
5,746
|
|
|
|
|
|
2,439
|
|
Net revenues
|
|
|
|
|
28,671
|
|
|
|
|
|
27,151
|
|
|
|
|
|
26,875
|
|
|
|
|
|
108,497
|
|
|
|
|
|
103,773
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenues
|
|
|
|
|
10,571
|
|
|
|
|
|
12,254
|
|
|
|
|
|
12,753
|
|
|
|
|
|
44,480
|
|
|
|
|
|
46,763
|
|
Engineering, research and development
|
|
|
|
|
10,869
|
|
|
|
|
|
10,006
|
|
|
|
|
|
9,940
|
|
|
|
|
|
42,450
|
|
|
|
|
|
41,927
|
|
Selling, general and administrative
|
|
|
|
|
7,792
|
|
|
|
|
|
7,330
|
|
|
|
|
|
7,593
|
|
|
|
|
|
30,981
|
|
|
|
|
|
30,210
|
|
Amortization of intangible assets
|
|
|
|
|
93
|
|
|
|
|
|
88
|
|
|
|
|
|
81
|
|
|
|
|
|
360
|
|
|
|
|
|
347
|
|
Costs and expenses
|
|
|
|
|
29,325
|
|
|
|
|
|
29,678
|
|
|
|
|
|
30,367
|
|
|
|
|
|
118,271
|
|
|
|
|
|
119,247
|
|
Loss from operations
|
|
|
|
|
(654
|
)
|
|
|
|
|
(2,527
|
)
|
|
|
|
|
(3,492
|
)
|
|
|
|
|
(9,774
|
)
|
|
|
|
|
(15,474
|
)
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
1,521
|
|
|
|
|
|
1,510
|
|
|
|
|
|
1,997
|
|
|
|
|
|
6,227
|
|
|
|
|
|
7,916
|
|
Gain on compound embedded derivative
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(803
|
)
|
Loss on extinguishment of debt
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1,594
|
|
|
|
|
|
—
|
|
Other expense, net
|
|
|
|
|
28
|
|
|
|
|
|
18
|
|
|
|
|
|
34
|
|
|
|
|
|
139
|
|
|
|
|
|
39
|
|
Other expense, net
|
|
|
|
|
1,549
|
|
|
|
|
|
1,528
|
|
|
|
|
|
2,031
|
|
|
|
|
|
7,960
|
|
|
|
|
|
7,152
|
|
Loss before income tax expense (benefit)
|
|
|
|
|
(2,203
|
)
|
|
|
|
|
(4,055
|
)
|
|
|
|
|
(5,523
|
)
|
|
|
|
|
(17,734
|
)
|
|
|
|
|
(22,626
|
)
|
Income tax expense (benefit)
|
|
|
|
|
282
|
|
|
|
|
|
333
|
|
|
|
|
|
242
|
|
|
|
|
|
341
|
|
|
|
|
|
(548
|
)
|
Net loss
|
|
|
|
$
|
(2,485
|
)
|
|
|
|
$
|
(4,388
|
)
|
|
|
|
$
|
(5,765
|
)
|
|
|
|
$
|
(18,075
|
)
|
|
|
|
$
|
(22,078
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share - basic and diluted
|
|
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.10
|
)
|
|
|
|
$
|
(0.30
|
)
|
|
|
|
$
|
(0.55
|
)
|
Weighted average common shares outstanding - basic and diluted
|
|
|
|
|
67,580
|
|
|
|
|
|
59,965
|
|
|
|
|
|
57,254
|
|
|
|
|
|
60,887
|
|
|
|
|
|
40,311
|
|
|
|
VITESSE SEMICONDUCTOR CORPORATION
|
UNAUDITED RECONCILIATION OF GAAP RESULTS TO NON-GAAP RESULTS
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Year Ended
|
|
|
|
|
September 30,
|
|
|
|
June 30,
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
(in thousands, except per share data)
|
UNAUDITED RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET LOSS
|
GAAP net loss
|
|
|
|
$
|
(2,485
|
)
|
|
|
|
$
|
(4,388
|
)
|
|
|
|
$
|
(5,765
|
)
|
|
|
|
$
|
(18,075
|
)
|
|
|
|
$
|
(22,078
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation charges
|
|
|
|
|
1,609
|
|
|
|
|
|
1,586
|
|
|
|
|
|
1,091
|
|
|
|
|
|
6,075
|
|
|
|
|
|
4,396
|
|
Amortization of intangible assets
|
|
|
|
|
93
|
|
|
|
|
|
88
|
|
|
|
|
|
81
|
|
|
|
|
|
360
|
|
|
|
|
|
347
|
|
Gain on compound embedded derivative
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(803
|
)
|
Loss on extinguishment of debt
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1,594
|
|
|
|
|
|
—
|
|
Total GAAP to non-GAAP adjustments
|
|
|
|
|
1,702
|
|
|
|
|
|
1,674
|
|
|
|
|
|
1,172
|
|
|
|
|
|
8,029
|
|
|
|
|
|
3,940
|
|
Non-GAAP net loss
|
|
|
|
$
|
(783
|
)
|
|
|
|
$
|
(2,714
|
)
|
|
|
|
$
|
(4,593
|
)
|
|
|
|
$
|
(10,046
|
)
|
|
|
|
$
|
(18,138
|
)
|
Net loss per common share - basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per common share
|
|
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.10
|
)
|
|
|
|
$
|
(0.30
|
)
|
|
|
|
$
|
(0.55
|
)
|
Adjustments
|
|
|
|
|
0.03
|
|
|
|
|
|
0.03
|
|
|
|
|
|
0.02
|
|
|
|
|
|
0.14
|
|
|
|
|
|
0.10
|
|
Non-GAAP net loss per common share
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
(0.08
|
)
|
|
|
|
$
|
(0.16
|
)
|
|
|
|
$
|
(0.45
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED RECONCILIATION OF GAAP LOSS FROM OPERATIONS TO NON-GAAP
INCOME (LOSS) FROM OPERATIONS
|
GAAP loss from operations
|
|
|
|
$
|
(654
|
)
|
|
|
|
$
|
(2,527
|
)
|
|
|
|
$
|
(3,492
|
)
|
|
|
|
$
|
(9,774
|
)
|
|
|
|
$
|
(15,474
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation charges
|
|
|
|
|
1,609
|
|
|
|
|
|
1,586
|
|
|
|
|
|
1,091
|
|
|
|
|
|
6,075
|
|
|
|
|
|
4,396
|
|
Amortization of intangible assets
|
|
|
|
|
93
|
|
|
|
|
|
88
|
|
|
|
|
|
81
|
|
|
|
|
|
360
|
|
|
|
|
|
347
|
|
Total GAAP to non-GAAP adjustments
|
|
|
|
|
1,702
|
|
|
|
|
|
1,674
|
|
|
|
|
|
1,172
|
|
|
|
|
|
6,435
|
|
|
|
|
|
4,743
|
|
Non-GAAP income (loss) from operations
|
|
|
|
$
|
1,048
|
|
|
|
|
$
|
(853
|
)
|
|
|
|
$
|
(2,320
|
)
|
|
|
|
$
|
(3,339
|
)
|
|
|
|
$
|
(10,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP
OPERATING EXPENSES
|
GAAP operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering, research and development
|
|
|
|
$
|
10,869
|
|
|
|
|
$
|
10,006
|
|
|
|
|
$
|
9,940
|
|
|
|
|
$
|
42,450
|
|
|
|
|
$
|
41,927
|
|
Selling, general and administrative
|
|
|
|
|
7,792
|
|
|
|
|
|
7,330
|
|
|
|
|
|
7,593
|
|
|
|
|
|
30,981
|
|
|
|
|
|
30,210
|
|
Amortization of intangible assets
|
|
|
|
|
93
|
|
|
|
|
|
88
|
|
|
|
|
|
81
|
|
|
|
|
|
360
|
|
|
|
|
|
347
|
|
Total GAAP operating expenses
|
|
|
|
|
18,754
|
|
|
|
|
|
17,424
|
|
|
|
|
|
17,614
|
|
|
|
|
|
73,791
|
|
|
|
|
|
72,484
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation charges
|
|
|
|
|
1,405
|
|
|
|
|
|
1,376
|
|
|
|
|
|
933
|
|
|
|
|
|
5,252
|
|
|
|
|
|
3,779
|
|
Amortization of intangible assets
|
|
|
|
|
93
|
|
|
|
|
|
88
|
|
|
|
|
|
81
|
|
|
|
|
|
360
|
|
|
|
|
|
347
|
|
Total GAAP to non-GAAP adjustments
|
|
|
|
|
1,498
|
|
|
|
|
|
1,464
|
|
|
|
|
|
1,014
|
|
|
|
|
|
5,612
|
|
|
|
|
|
4,126
|
|
Non-GAAP operating expenses
|
|
|
|
$
|
17,256
|
|
|
|
|
$
|
15,960
|
|
|
|
|
$
|
16,600
|
|
|
|
|
$
|
68,179
|
|
|
|
|
$
|
68,358
|
|
|