Attached files
file | filename |
---|---|
8-K - FORM 8-K - PLANAR SYSTEMS INC | d922539d8k.htm |
Exhibit 99.1
Planar Reports Fiscal Second Quarter 2015 Financial Results
Digital Signage Product Sales up 32% to $24.9 Million, Driving $0.08 Non-GAAP EPS
BEAVERTON, Ore. May 7, 2015 Planar Systems, Inc. (NASDAQ: PLNR), a global leader in display and digital signage technology, reported financial results for the fiscal second quarter ended March 27, 2015.
Fiscal Q2 2015 Financial Highlights (compared to the same-year-ago quarter)
| Digital Signage (DS) product sales up 32% to $24.9 million. |
| Commercial and Industrial (C&I) product sales up 10% to $24.2 million. |
| Non-GAAP net income up $1.3 million to $1.9 million or $0.08 per diluted share (see reconciliation to GAAP, below). |
| GAAP net income up 607% to $1.6 million or $0.07 per diluted share. |
| Non-GAAP EBITDA (earnings before interest, taxes, depreciation, amortization, and non-cash stock-based compensation) increased 90% to $2.1 million (see reconciliation to GAAP, below). |
Fiscal Q2 2015 Key Financial Metrics
(in millions except per share data and percentages) | Q2 2015 | vs. Q2 2014 | Change | Change (%) | ||||||||||||
Revenue |
$ | 49.1 | $ | 41.1 | $ | 8.0 | 20 | % | ||||||||
Gross Profit |
$ | 12.2 | $ | 9.7 | $ | 2.5 | 26 | % | ||||||||
GAAP Net Income |
$ | 1.6 | $ | 0.2 | $ | 1.4 | 607 | % | ||||||||
GAAP EPS |
$ | 0.07 | $ | 0.01 | $ | 0.06 | 577 | % | ||||||||
Non-GAAP Gross Profit |
$ | 12.3 | $ | 9.7 | $ | 2.6 | 27 | % | ||||||||
Non-GAAP Gross Profit (%) |
25.0 | % | 23.6 | % | 1.4 | % | ||||||||||
Non-GAAP Net Income |
$ | 1.9 | $ | 0.6 | $ | 1.3 | 204 | % | ||||||||
Non-GAAP EPS |
$ | 0.08 | $ | 0.03 | $ | 0.05 | 191 | % | ||||||||
Non-GAAP EBITDA |
$ | 2.1 | $ | 1.1 | $ | 1.0 | 90 | % | ||||||||
Non-GAAP EBIDTA (%) |
4.3 | % | 2.7 | % | 1.6 | % |
*For | each of the non-GAAP figures above, please see the reconciliation to GAAP figures presented below. |
Fiscal Q2 2015 Operational Highlights
| Debuted the Planar® DirectLight LED Video Wall System, which provides exceptional visual performance, thin mounting depth, precise alignment, reliability and adaptability to different customer uses. |
| DirectLight LED Video Wall System was named Best New Indoor Display by rAVe Publications. |
| Previewed next-generation transparent OLED technology with improved transparency of see-through displays, creating new opportunities for design while overcoming a major hurdle to transparent display adoption. |
| Launched a new iOS app that can manage multiple sources on Planar® UltraRes Series 4K LCD displays using an iPhone® or iPad®. |
| Added nearly 60 new value-added resellers to Planars reseller network, bringing the total to over 2,000 globally. |
Fiscal Q2 2015 Financial Results
Total revenue increased 20% to $49.1 million from $41.1 million in the second quarter of fiscal 2014. The improvement was driven by a 32% increase in sales of the companys DS products, which totaled $24.9 million (or 51% of total revenue) compared to $19.0 million (or 46% of total revenue) in the same year-ago period. Sales of C&I products increased 10% to $24.2 million (or 49% of total revenue) compared to $22.1 million (or 54% of total revenue) in the same year-ago quarter.
Consolidated gross profit margin as a percentage of sales (on a non-GAAP basis) was 25.0%, an improvement from 23.6% in the second quarter of fiscal 2014 (see reconciliation to GAAP, below). The increase was due to lower labor and overhead expenses related to improved capacity utilization, as well as a change in the mix of products sold towards higher margin DS products.
Non-GAAP operating expenses totaled $10.8 million compared to $9.4 million in the same quarter last year (see reconciliation to GAAP, below). The increase was primarily due to higher sales and marketing expenses.
GAAP net income totaled $1.6 million or $0.07 per diluted share, an increase of 607% or $0.06 per diluted share from $228,000 or $0.01 per diluted share in the second quarter of fiscal 2014.
Non-GAAP net income totaled $1.9 million or $0.08 per diluted share, an increase of 204% or $0.05 per diluted share from $612,000 or $0.03 per diluted share in the same year-ago quarter (see reconciliation to GAAP, below).
Non-GAAP EBITDA increased 90% to $2.1 million from $1.1 million in the second quarter of fiscal 2014 (see reconciliation to GAAP, below).
At quarter end, the companys cash balance totaled $16.2 million, up 9% from $14.9 million at December 26, 2014.
Management Commentary
Our second quarter was consistent with our expectations for strong year-over-year revenue growth, driven by sales of our industry-leading digital signage products and custom C&I displays, said Gerry Perkel, Planars president and CEO. These results also reflected meaningful progress in our transition from selling lower-margin products in mature, highly-competitive markets to delivering state-of-the-art solutions to the fast growing, multi-billion dollar market for digital signage.
This progress was evident in the stronger performance of our DS product line, which produced a 69% increase in signage monitor sales and a 14% increase in sales of tiled LCD systems when compared to the second quarter of 2014. Q2 also marked the second straight quarter that DS product sales exceeded 50% of total revenues.
Our positive momentum has been supported by the strategic expansion of our sales and marketing resources, which has enabled us to better capitalize on new opportunities and deepen our relationships with key resellers. During the quarter we added nearly 60 new reseller relationships and our total network of value-added resellers is over 2,000 globally.
It was also a great quarter for new product announcements for Planar, highlighted by the introduction of our new DirectLight LED Video Wall System at the Digital Signage Expo in March. This innovative approach to video walls was well received by the industry and won the award for Best New Indoor Display by rAVe Publications. Based upon what we see in the market, we believe there exists the potential for strong, long-term growth for indoor LED video walls.
DirectLight complements our highly successful Clarity Matrix LCD Video Wall System, and addresses the increasing demand by customers for a seamless, high-quality video walls that meet mission-critical requirements. The unique features and functionality of DirectLight meets these demands head-on and further extends Planars leadership in video wall innovation. The initial customer response to this offering has been very strong, and we have been experiencing a strong level of quoting activity. We expect to begin shipping this product in fiscal Q4.
Financial Outlook
Our custom C&I product line has been benefitting from recurring orders from a large customer in the oil field services industry, said Perkel. Looking ahead, we see C&I revenue declining in the near-term as this customer delays purchasing decisions in light of low crude oil prices and correlating reduction in drilling activity. Meanwhile, some digital signage buyers are continuing to order our Clarity Matrix LCD Video Wall System and others are considering our new DirectLight System, which we will begin shipping in fiscal Q4 2015. Despite these factors, we expect fiscal 2015 to be another growth year, with increasing Digital Signage product revenues and total revenues leading to improved profitability compared to fiscal 2014. We expect this improved financial performance along with an expanding product portfolio and sales pipeline to set the stage for further improvement in fiscal 2016.
For the fiscal third quarter ending June 26, 2015, the company expects modest year-over-year growth in DS product sales, along with a decline in custom C&I display sales, due to the factors mentioned above. Accordingly, the company anticipates revenue in the fiscal third quarter of 2015 to range between $43 million and $45 million, with non-GAAP net income at around breakeven. This compares to $43.9 million in revenue and non-GAAP net income of $0.05 per share in the third quarter of fiscal 2014.
Given the companys current orders and sales pipeline, management expects fiscal Q4 to offer sequential improvement in revenue and profit performance compared to fiscal Q3 and fiscal 2015 revenue to be between $196 million and $202 million, which would represent an increase of 9% to 13% compared to fiscal 2014. Non-GAAP net income for fiscal 2015 is expected to range between $0.32 and $0.36 per diluted share, improving from $0.27 per diluted share in fiscal 2014.
Conference Call
Management will discuss the results of operations and business outlook on a conference call later today (May 7, 2015) at 5:00 p.m. Eastern time (2:00 p.m. Pacific time).
Planar President and CEO Gerry Perkel and CFO Ryan Gray will host the call, followed by a question and answer period.
U.S. dial-in: (888) 680-0869
International dial-in: (617) 213-4854
Participant Passcode: 60709033
The conference call will be broadcast simultaneously and available for replay via the investor section of the companys website at http://investor.planar.com/phoenix.zhtml?c=111133&p=irol-irhome.
Please call the conference telephone number 10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios Group at (949) 574-3860.
A replay of the call will be available after 9:00 p.m. Eastern time on the same day through June 6, 2015.
U.S. replay dial-in: (888) 286-8010
International replay dial-in: (617) 801-6888
Replay ID: 29109723
About Planar Systems
Planar Systems, Inc. (NASDAQ: PLNR) is a global leader in display and digital signage technology, providing premier solutions for the worlds most demanding environments. Retailers, educational institutions, government agencies, businesses, utilities and energy firms, and home theater enthusiasts all depend on Planar to provide superior performance when image experience is of the highest importance. Planar video walls, large format LCD displays, interactive touch screen monitors and many other solutions are used by the worlds leading organizations in applications ranging from digital signage to simulation and from interactive kiosks to large-scale data visualization. Founded in 1983, Planar is headquartered in Oregon, USA, with offices, manufacturing partners and customers worldwide. For more information, visit www.planar.com.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 relating to Planars business operations and prospects, including statements under the Management Commentary and Financial Outlook heading relating to the markets for the Companys products, expected revenue growth, revenue range and non-GAAP income per share range for the third quarter of fiscal 2015 and fiscal year 2015. These statements are made pursuant to the safe harbor provisions of the federal securities laws. These and other forward-looking statements, which may be identified by the inclusion of words such as expects, anticipates, intends, plans, believes, seeks, estimates, goal and variations of such words and other similar expressions, are based on current expectations, estimates, assumptions and projections that are subject to change, and actual results may differ materially from the forward-looking statements. These statements are not guarantees of future performance and involve certain risks and uncertainties that are difficult to predict. Many factors, including the following, could cause actual results to differ materially from the forward-looking statements: poor or weakened domestic and international business and economic conditions; changes or reductions in the demand for products in the various display markets served by the Company; any delay in the timing of customer orders or the Companys ability to ship product upon receipt of a customer order; the extent and timing of any additional expenditures by the Company to address business growth opportunities; any inability to reduce costs or to do so quickly enough, in either case, in response to reductions in revenue; adverse impacts on the Company or its operations relating to or arising from any inability to fund desired expenditures, including due to difficulties in obtaining necessary financing; changes in the flat-panel monitor industry; changes in customer demand or ordering patterns; changes in the competitive
environment including pricing pressures, increased commoditization or the ability to keep pace with technological changes; technological advances; shortages of manufacturing capacity from the Companys third-party manufacturing partners or other interruptions in the supply of components the Company incorporates in its finished goods including as a result of labor unrest (including the present work slowdowns and certain west coast ports) or natural disasters; future production variables resulting in excess inventory and other risk factors listed from time to time in the Companys periodic filings with the Securities and Exchange Commission (SEC). The forward-looking statements contained in this press release speak only as of the date on which they are made, and the Company does not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this press release.
Note Regarding the Use of non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with U.S. generally accepted accounting principles (GAAP), the Companys earnings release contains non-GAAP financial measures that exclude certain items set forth in the reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The exclusions relate primarily to charges of a non-cash nature. Management uses the non-GAAP financial measures for internal managerial purposes, including as a means to compare period-to-period results on a consolidated basis and as a means to evaluate the Companys results on a consolidated basis compared to those of other companies. In addition, management uses certain of these measures when publicly providing forward-looking statements on expectations regarding future consolidated basis financial results. The Company discloses this information to the public to enable investors to be able to more easily assess the Companys performance on the same basis applied by management. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements should be carefully evaluated. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. The Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
Company Contact
Planar Systems, Inc.
Ryan Gray
(503) 748-8911
ryan.gray@planar.com
Investor Contact
Liolios Group, Inc.
Matt Glover or Michael Koehler
(949) 574-3860
PLNR@liolios.com
Planar Systems, Inc.
Consolidated Statement of Operations
(In thousands, except per share amounts)
(unaudited)
Three months ended | Six months ended | |||||||||||||||
Mar. 27, 2015 | Mar. 28, 2014 | Mar. 27, 2015 | Mar. 28, 2014 | |||||||||||||
Sales |
$ | 49,169 | $ | 41,077 | $ | 104,949 | $ | 81,532 | ||||||||
Cost of Sales |
36,946 | 31,414 | 78,320 | 62,137 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
12,223 | 9,663 | 26,629 | 19,395 | ||||||||||||
Operating Expenses: |
||||||||||||||||
Research and development, net |
1,606 | 1,469 | 3,238 | 2,713 | ||||||||||||
Sales and marketing |
6,170 | 5,054 | 12,258 | 9,727 | ||||||||||||
General and administrative |
3,721 | 3,189 | 7,706 | 6,456 | ||||||||||||
Restructuring |
43 | 10 | 53 | 21 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
11,540 | 9,722 | 23,255 | 18,917 | ||||||||||||
Income (Loss) from operations |
683 | (59 | ) | 3,374 | 478 | |||||||||||
Non-operating income (expense): |
||||||||||||||||
Interest, net |
134 | 82 | 273 | 135 | ||||||||||||
Foreign exchange, net |
587 | (10 | ) | 855 | (53 | ) | ||||||||||
Other, net |
66 | 274 | 170 | 449 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net non-operating income |
787 | 346 | 1,298 | 531 | ||||||||||||
Income before taxes |
1,470 | 287 | 4,672 | 1,009 | ||||||||||||
Provision (benefit) for income taxes |
(142 | ) | 59 | (29 | ) | 151 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income |
$ | 1,612 | $ | 228 | $ | 4,701 | $ | 858 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income per share - basic |
$ | 0.07 | $ | 0.01 | $ | 0.21 | $ | 0.04 | ||||||||
Net Income per share - diluted |
$ | 0.07 | $ | 0.01 | $ | 0.21 | $ | 0.04 | ||||||||
Weighted average shares outstanding - basic |
22,050 | 21,302 | 21,910 | 21,207 | ||||||||||||
Weighted average shares outstanding - diluted |
22,395 | 21,458 | 22,317 | 21,424 |
Planar Systems, Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
Mar. 27, 2015 | Sept. 26, 2014 | |||||||
ASSETS |
||||||||
Cash |
$ | 16,182 | $ | 13,068 | ||||
Accounts receivable, net |
24,341 | 28,333 | ||||||
Inventories |
31,228 | 26,805 | ||||||
Other current assets |
5,035 | 3,909 | ||||||
|
|
|
|
|||||
Total current assets |
76,786 | 72,115 | ||||||
Property, plant and equipment, net |
4,472 | 5,039 | ||||||
Other assets |
4,865 | 7,250 | ||||||
|
|
|
|
|||||
$ | 86,123 | $ | 84,404 | |||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Accounts payable |
$ | 20,469 | $ | 18,176 | ||||
Current portion of capital leases |
42 | 394 | ||||||
Deferred revenue |
1,479 | 1,637 | ||||||
Other current liabilities |
10,870 | 12,974 | ||||||
|
|
|
|
|||||
Total current liabilities |
32,860 | 33,181 | ||||||
Other long-term liabilities |
4,484 | 5,189 | ||||||
|
|
|
|
|||||
Total liabilities |
37,344 | 38,370 | ||||||
Common stock |
189,887 | 188,127 | ||||||
Retained deficit |
(135,321 | ) | (138,508 | ) | ||||
Accumulated other comprehensive loss |
(5,787 | ) | (3,585 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
48,779 | 46,034 | ||||||
|
|
|
|
|||||
$ | 86,123 | $ | 84,404 | |||||
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, unaudited)
For the three months ended | ||||||||
Mar. 27, 2015 | Mar. 28, 2014 | |||||||
Gross Profit: |
||||||||
GAAP Gross Profit |
12,223 | 9,663 | ||||||
Share-based compensation |
66 | 21 | ||||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
66 | 21 | ||||||
|
|
|
|
|||||
NON-GAAP GROSS PROFIT |
12,289 | 9,684 | ||||||
|
|
|
|
|||||
NON-GAAP GROSS PROFIT PERCENTAGE |
25.0 | % | 23.6 | % | ||||
|
|
|
|
|||||
Research and Development: |
||||||||
GAAP research and development expense |
1,606 | 1,469 | ||||||
Share-based compensation |
(67 | ) | (10 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(67 | ) | (10 | ) | ||||
|
|
|
|
|||||
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE |
1,539 | 1,459 | ||||||
|
|
|
|
|||||
Sales and Marketing: |
||||||||
GAAP sales and marketing expense |
6,170 | 5,054 | ||||||
Share-based compensation |
(161 | ) | (49 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(161 | ) | (49 | ) | ||||
|
|
|
|
|||||
NON-GAAP SALES AND MARKETING EXPENSE |
6,009 | 5,005 | ||||||
|
|
|
|
|||||
General and Administrative: |
||||||||
GAAP General and Administrative Expense |
3,721 | 3,189 | ||||||
Share-based compensation |
(496 | ) | (294 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(496 | ) | (294 | ) | ||||
|
|
|
|
|||||
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE |
3,225 | 2,895 | ||||||
|
|
|
|
|||||
Operating Expenses: |
||||||||
GAAP Total Operating Expenses |
11,540 | 9,722 | ||||||
Share-based compensation |
(724 | ) | (353 | ) | ||||
Restructuring charges |
(43 | ) | (10 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(767 | ) | (363 | ) | ||||
|
|
|
|
|||||
NON-GAAP TOTAL OPERATING EXPENSES |
10,773 | 9,359 | ||||||
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures Continued
(In thousands, unaudited)
For the three months ended | ||||||||
Mar. 27, 2015 | Mar. 28, 2014 | |||||||
Income (Loss) from Operations: |
||||||||
GAAP income (loss) from operations |
683 | (59 | ) | |||||
Share-based compensation |
790 | 374 | ||||||
Restructuring charges |
43 | 10 | ||||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
833 | 384 | ||||||
|
|
|
|
|||||
NON-GAAP INCOME FROM OPERATIONS |
1,516 | 325 | ||||||
|
|
|
|
|||||
Income before taxes & EBITDA: |
||||||||
GAAP income before taxes |
1,470 | 287 | ||||||
Share-based compensation |
790 | 374 | ||||||
Restructuring charges |
43 | 10 | ||||||
Foreign exchange, net |
(587 | ) | 10 | |||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
246 | 394 | ||||||
|
|
|
|
|||||
NON-GAAP INCOME BEFORE TAXES |
1,716 | 681 | ||||||
|
|
|
|
|||||
Depreciation |
411 | 437 | ||||||
|
|
|
|
|||||
NON-GAAP EBITDA |
2,127 | 1,118 | ||||||
|
|
|
|
|||||
Net Income: |
||||||||
GAAP Net Income |
1,612 | 228 | ||||||
Share-based compensation |
790 | 374 | ||||||
Restructuring charges |
43 | 10 | ||||||
Foreign exchange, net |
(587 | ) | 10 | |||||
Income tax effect of reconciling items |
| (10 | ) | |||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
246 | 384 | ||||||
|
|
|
|
|||||
NON-GAAP NET INCOME |
1,858 | 612 | ||||||
|
|
|
|
|||||
GAAP weighted average shares outstandingbasic |
22,050 | 21,302 | ||||||
GAAP weighted average shares outstandingdiluted |
22,395 | 21,458 | ||||||
NON-GAAP weighted average shares outstandingdiluted |
22,395 | 21,458 | ||||||
GAAP Net Income per share - basic |
$ | 0.07 | $ | 0.01 | ||||
Non-GAAP adjustments detailed above |
0.01 | 0.02 | ||||||
NON-GAAP NET INCOME PER SHARE (basic) |
$ | 0.08 | $ | 0.03 | ||||
GAAP Net Income per share - diluted |
$ | 0.07 | $ | 0.01 | ||||
Non-GAAP adjustments detailed above |
0.01 | 0.02 | ||||||
NON-GAAP NET INCOME PER SHARE (diluted) |
$ | 0.08 | $ | 0.03 |
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, unaudited)
For the six months ended | ||||||||
Mar. 27, 2015 | Mar. 28, 2014 | |||||||
Gross Profit: |
||||||||
GAAP Gross Profit |
26,629 | 19,395 | ||||||
Share-based compensation |
143 | 46 | ||||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
143 | 46 | ||||||
|
|
|
|
|||||
NON-GAAP GROSS PROFIT |
26,772 | 19,441 | ||||||
|
|
|
|
|||||
NON-GAAP GROSS PROFIT PERCENTAGE |
25.5 | % | 23.8 | % | ||||
|
|
|
|
|||||
Research and Development: |
||||||||
GAAP research and development expense |
3,238 | 2,713 | ||||||
Share-based compensation |
(89 | ) | (19 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(89 | ) | (19 | ) | ||||
|
|
|
|
|||||
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE |
3,149 | 2,694 | ||||||
|
|
|
|
|||||
Sales and Marketing: |
||||||||
GAAP sales and marketing expense |
12,258 | 9,727 | ||||||
Share-based compensation |
(352 | ) | (86 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(352 | ) | (86 | ) | ||||
|
|
|
|
|||||
NON-GAAP SALES AND MARKETING EXPENSE |
11,906 | 9,641 | ||||||
|
|
|
|
|||||
General and Administrative: |
||||||||
GAAP General and Administrative Expense |
7,706 | 6,456 | ||||||
Share-based compensation |
(1,150 | ) | (637 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(1,150 | ) | (637 | ) | ||||
|
|
|
|
|||||
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE |
6,556 | 5,819 | ||||||
|
|
|
|
|||||
Operating Expenses: |
||||||||
GAAP Total Operating Expenses |
23,255 | 18,917 | ||||||
Share-based compensation |
(1,591 | ) | (742 | ) | ||||
Restructuring charges |
(53 | ) | (21 | ) | ||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
(1,644 | ) | (763 | ) | ||||
|
|
|
|
|||||
NON-GAAP TOTAL OPERATING EXPENSES |
21,611 | 18,154 | ||||||
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures Continued
(In thousands, unaudited)
For the six months ended | ||||||||
Mar. 27, 2015 | Mar. 28, 2014 | |||||||
Income from Operations: |
||||||||
GAAP income from operations |
3,374 | 478 | ||||||
Share-based compensation |
1,734 | 788 | ||||||
Restructuring charges |
53 | 21 | ||||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
1,787 | 809 | ||||||
|
|
|
|
|||||
NON-GAAP INCOME FROM OPERATIONS |
5,161 | 1,287 | ||||||
|
|
|
|
|||||
Income before taxes & EBITDA: |
||||||||
GAAP income before taxes |
4,672 | 1,009 | ||||||
Share-based compensation |
1,734 | 788 | ||||||
Restructuring charges |
53 | 21 | ||||||
Foreign exchange, net |
(855 | ) | 53 | |||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
932 | 862 | ||||||
|
|
|
|
|||||
NON-GAAP INCOME BEFORE TAXES |
5,604 | 1,871 | ||||||
|
|
|
|
|||||
Depreciation |
809 | 915 | ||||||
|
|
|
|
|||||
NON-GAAP EBITDA |
6,413 | 2,786 | ||||||
|
|
|
|
|||||
Net Income: |
||||||||
GAAP Net Income |
4,701 | 858 | ||||||
Share-based compensation |
1,734 | 788 | ||||||
Restructuring charges |
53 | 21 | ||||||
Foreign exchange, net |
(855 | ) | 53 | |||||
Income tax effect of reconciling items |
| (38 | ) | |||||
|
|
|
|
|||||
Total Non-GAAP adjustments |
932 | 824 | ||||||
|
|
|
|
|||||
NON-GAAP NET INCOME |
5,633 | 1,682 | ||||||
|
|
|
|
|||||
GAAP weighted average shares outstandingbasic |
21,910 | 21,207 | ||||||
GAAP weighted average shares outstandingdiluted |
22,317 | 21,424 | ||||||
NON-GAAP weighted average shares outstandingdiluted |
22,317 | 21,424 | ||||||
GAAP Net Income per share - basic |
$ | 0.21 | $ | 0.04 | ||||
Non-GAAP adjustments detailed above |
$ | 0.05 | 0.04 | |||||
NON-GAAP NET INCOME PER SHARE (basic) |
$ | 0.26 | $ | 0.08 | ||||
GAAP Net Income per share - diluted |
$ | 0.21 | $ | 0.04 | ||||
Non-GAAP adjustments detailed above |
0.04 | 0.04 | ||||||
NON-GAAP NET INCOME PER SHARE (diluted) |
$ | 0.25 | $ | 0.08 |
Planar Systems, Inc.
Revenue by Product Line
(In millions)
(unaudited)
Three months ended | % Change | |||||||||||||||||||
Mar. 27, 2015 | Mar. 28, 2014 | Dec. 26, 2014 | vs. Prior Year | vs. Prior Quarter | ||||||||||||||||
Digital Signage Sales |
$ | 24.9 | $ | 19.0 | $ | 29.8 | 32 | % | -16 | % | ||||||||||
Commercial & Industrial Sales |
24.2 | 22.1 | 26.0 | 10 | % | -7 | % | |||||||||||||
Custom Commercial & Industrial |
7.0 | 4.7 | 8.3 | 48 | % | -16 | % | |||||||||||||
Desktop Monitors |
9.2 | 7.7 | 9.2 | 19 | % | 0 | % | |||||||||||||
Touch Monitors |
2.8 | 3.7 | 2.9 | -24 | % | -3 | % | |||||||||||||
Rear Projection Cubes |
4.4 | 4.1 | 4.8 | 6 | % | -8 | % | |||||||||||||
High-end Home |
0.8 | 1.7 | 0.8 | -51 | % | 0 | % | |||||||||||||
Other |
| 0.2 | | -85 | % | 0 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Sales |
$ | 49.1 | $ | 41.1 | $ | 55.8 | 20 | % | -12 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Planar Systems, Inc.
Revenue by Product Line
(In millions)
(unaudited)
Six months ended | % Change vs. Prior Year |
|||||||||||
Mar. 27, 2015 | Mar. 28, 2014 | |||||||||||
Digital Signage Sales |
$ | 54.7 | $ | 37.9 | 44 | % | ||||||
Commercial & Industrial Sales |
50.2 | 43.6 | 15 | % | ||||||||
Custom Commercial & Industrial |
15.3 | 8.0 | 91 | % | ||||||||
Desktop Monitors |
18.4 | 15.8 | 17 | % | ||||||||
Touch Monitors |
5.7 | 6.9 | -18 | % | ||||||||
Rear Projection Cubes |
9.2 | 9.1 | 1 | % | ||||||||
High-end Home |
1.6 | 3.4 | -51 | % | ||||||||
Other |
| 0.4 | -91 | % | ||||||||
|
|
|
|
|
|
|||||||
Total Sales |
$ | 104.9 | $ | 81.5 | 29 | % | ||||||
|
|
|
|
|
|
###