Monolithic Power Systems, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(Unaudited, in thousands, except per share amounts) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Revenue | $ | 129,150 | $ | 100,362 | ||||
Cost of revenue | 57,655 | 45,520 | ||||||
Gross profit | 71,495 | 54,842 | ||||||
Operating expenses: | ||||||||
Research and development | 21,609 | 18,894 | ||||||
Selling, general and administrative | 27,318 | 22,092 | ||||||
Litigation expense | 531 | 286 | ||||||
Total operating expenses | 49,458 | 41,272 | ||||||
Income from operations | 22,037 | 13,570 | ||||||
Interest and other income, net | 440 | 1,381 | ||||||
Income before income taxes | 22,477 | 14,951 | ||||||
Income tax provision | 621 | 474 | ||||||
Net income | $ | 21,856 | $ | 14,477 | ||||
Net income per share: | ||||||||
Basic | $ | 0.52 | $ | 0.35 | ||||
Diluted | $ | 0.49 | $ | 0.33 | ||||
Weighted-average shares outstanding: | ||||||||
Basic | 41,922 | 41,047 | ||||||
Diluted | 44,282 | 43,268 | ||||||
Cash dividends declared per common share | $ | 0.30 | $ | 0.20 | ||||
SUPPLEMENTAL FINANCIAL INFORMATION | ||||||||
STOCK-BASED COMPENSATION EXPENSE | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Cost of revenue | $ | 433 | $ | 358 | ||||
Research and development | 3,995 | 3,498 | ||||||
Selling, general and administrative | 10,602 | 7,806 | ||||||
Total stock-based compensation expense | $ | 15,030 | $ | 11,662 | ||||
RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME | ||||||||
(Unaudited, in thousands, except per share amounts) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Net income | $ | 21,856 | $ | 14,477 | ||||
Net income as a percentage of revenue | 16.9 | % | 14.4 | % | ||||
Adjustments to reconcile net income to non-GAAP net income: | ||||||||
Stock-based compensation expense | 15,030 | 11,662 | ||||||
Amortization of acquisition-related intangible assets | 250 | 513 | ||||||
Deferred compensation plan expense | 49 | 71 | ||||||
Tax effect | (2,214 | ) | (1,566 | ) | ||||
Non-GAAP net income | $ | 34,971 | $ | 25,157 | ||||
Non-GAAP net income as a percentage of revenue | 27.1 | % | 25.1 | % | ||||
Non-GAAP net income per share: | ||||||||
Basic | $ | 0.83 | $ | 0.61 | ||||
Diluted | $ | 0.79 | $ | 0.58 | ||||
Shares used in the calculation of non-GAAP net income per share: | ||||||||
Basic | 41,922 | 41,047 | ||||||
Diluted | 44,282 | 43,268 | ||||||
RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Gross profit | $ | 71,495 | $ | 54,842 | ||||
Gross margin | 55.4 | % | 54.6 | % | ||||
Adjustments to reconcile gross profit to non-GAAP gross profit: | ||||||||
Stock-based compensation expense | 433 | 358 | ||||||
Amortization of acquisition-related intangible assets | 250 | 513 | ||||||
Non-GAAP gross profit | $ | 72,178 | $ | 55,713 | ||||
Non-GAAP gross margin | 55.9 | % | 55.5 | % | ||||
RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Total operating expenses | $ | 49,458 | $ | 41,272 | ||||
Adjustments to reconcile total operating expenses to non-GAAP total operating expenses: | ||||||||
Stock-based compensation expense | (14,597 | ) | (11,304 | ) | ||||
Deferred compensation plan income (expense) | 137 | (804 | ) | |||||
Non-GAAP operating expenses | $ | 34,998 | $ | 29,164 | ||||
RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Total operating income | $ | 22,037 | $ | 13,570 | ||||
Operating income as a percentage of revenue | 17.1 | % | 13.5 | % | ||||
Adjustments to reconcile total operating income to non-GAAP total operating income: | ||||||||
Stock-based compensation expense | 15,030 | 11,662 | ||||||
Amortization of acquisition-related intangible assets | 250 | 513 | ||||||
Deferred compensation plan (income) expense | (137 | ) | 804 | |||||
Non-GAAP operating income | $ | 37,180 | $ | 26,549 | ||||
Non-GAAP operating income as a percentage of revenue | 28.8 | % | 26.5 | % | ||||
RECONCILIATION OF INTEREST AND OTHER INCOME, NET, TO NON-GAAP INTEREST AND OTHER INCOME, NET | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Total interest and other income, net | $ | 440 | $ | 1,381 | ||||
Adjustments to reconcile interest and other income to non-GAAP interest and other income: | ||||||||
Deferred compensation plan (income) expense | 186 | (733 | ) | |||||
Non-GAAP interest and other income, net | $ | 626 | $ | 648 | ||||
RECONCILIATION OF INCOME BEFORE INCOME TAXES TO NON-GAAP INCOME BEFORE INCOME TAXES | ||||||||
(Unaudited, in thousands) | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Total income before income taxes | $ | 22,477 | $ | 14,951 | ||||
Adjustments to reconcile income before income taxes to non-GAAP income before income taxes: | ||||||||
Stock-based compensation expense | 15,030 | 11,662 | ||||||
Amortization of acquisition-related intangible assets | 250 | 513 | ||||||
Deferred compensation plan expense | 49 | 71 | ||||||
Non-GAAP income before income taxes | $ | 37,806 | $ | 27,197 | ||||
Monolithic Power Systems Announces Results for the First Quarter Ended March 31, 2018
| | More IC News |
|
RELATED NEWS