Sigma Designs, Inc. Reports First Quarter Fiscal Year 2018 Financial Results
SIGMA DESIGNS, INC. | |
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET LOSS | |
(Unaudited) | |
(In thousands, except per share data) | |
| | | | | | | |
| |
Three months ended | |
| |
April 29, | |
January 28, | |
April 30, | |
| |
2017 | | |
2017 | | |
2016 | | |
| |
|
|
|
|
| |
GAAP Net Revenue | $ | 39,564 | | | $ | 42,724 | | | $ | 53,775 | | |
Items reconciling GAAP Net Revenue to Non-GAAP: | | | | | | |
| Reversal of rebate | | - | | | | - | | | | - | | |
| GAAP to Non-GAAP adjustments | | - | | | | - | | | | - | | |
| Non-GAAP Net Revenue | $ | 39,564 | | | $ | 42,724 | | | $ | 53,775 | | |
| |
|
|
|
|
| |
GAAP Cost of Revenue | $ | 20,940 | | | $ | 21,323 | |
| $ | 29,774 | | |
Items reconciling GAAP Cost of Revenue to Non-GAAP: | | | |
| | |
| Stock based compensation expense | | (57 | ) | | | (55 | ) | | | (104 | ) | |
| Amortization of acquired intangibles | | (145 | ) | | | (145 | ) | | | (949 | ) | |
| GAAP to Non-GAAP adjustments | | (202 | ) | | | (200 | ) | | | (1,053 | ) | |
| Non-GAAP Cost of Revenue | $ | 20,738 | | | $ | 21,123 | | | $ | 28,721 | | |
| | | | | | | |
| GAAP Gross Profit | $ | 18,624 | | | $ | 21,401 | | | $ | 24,001 | | |
| GAAP Gross Margin % | | 47.1 | % | | | 50.1 | % | | | 44.6 | % | |
| Non-GAAP Gross Profit | $ | 18,826 | | | $ | 21,601 | | | $ | 25,054 | | |
| Non-GAAP Gross Margin % | | 47.6 | % | | | 50.6 | % | | | 46.6 | % | |
| | | | | | | |
GAAP Operating Expenses | $ | 32,001 | | | $ | 28,564 | | | $ | 30,016 | | |
Items reconciling GAAP Operating Expenses to Non-GAAP: | | | | | | |
| Stock based compensation expense | | (1,472 | ) | | | (1,314 | ) | | | (1,788 | ) | |
| Amortization of acquired intangibles | | (431 | ) | | | (430 | ) | | | (699 | ) | |
| Impairment of IP, mask sets and design tools | | (3,006 | ) | | | (848 | ) | | | - | | |
| One time legal fee expenses | | (139 | ) | | | 11 | | | | (11 | ) | |
| Restructuring charges | | (243 | ) | | | - | | | | - | | |
| GAAP to Non-GAAP adjustments | | (5,291 | ) | | | (2,581 | ) | | | (2,498 | ) | |
| Non-GAAP Operating Expenses | $ | 26,710 | | | $ | 25,983 | | | $ | 27,518 | | |
| | | | | | | |
GAAP Other Income (Expense) and Tax | $ | (1,482 | ) | | $ | (1,553 | ) | | $ | (2,083 | ) | |
Items reconciling GAAP Other Income (Expense) and Tax to Non-GAAP: | | | | | | |
| Impairment (gain on sale) of privately held instruments, net | | - | | | | - | | | | 300 | | |
| GAAP to Non-GAAP adjustments | | - | | | | - | | | | 300 | | |
| Non-GAAP Other Income (Expense) and Tax | $ | (1,482 | ) | | $ | (1,553 | ) | | $ | (1,783 | ) | |
| | | | | | | |
Non-GAAP Net loss | $ | (9,366 | ) | | $ | (5,935 | ) | | $ | (4,247 | ) | |
| | | | | | | |
Non-GAAP Net loss per share: |
|
|
|
|
| |
| Basic | $ | (0.25 | ) | | $ | (0.16 | ) | | $ | (0.12 | ) | |
| Diluted | $ | (0.25 | ) | | $ | (0.16 | ) | | $ | (0.12 | ) | |
Shares used in computing Non-GAAP net loss per share: |
|
|
|
|
| |
| Basic | | 38,156 | | | | 37,995 | | | | 36,872 | | |
| Diluted | | 38,156 | | | | 37,995 | | | | 36,872 | | |
| | | |
| |
Investor Relations Contacts:
Jim Fanucchi
Darrow Associates, Inc.
(408) 404-5400
IR@sigmadesigns.com
Elias Nader, CFO and Corporate Secretary
Sigma Designs, Inc.
IR@sigmadesigns.com