Attached files

file filename
8-K - 8-K - NEOPHOTONICS CORPnptn-20151027x8k.htm

 

Exhibit 99.1

 

LOGO

 

NeoPhotonics Reports Third Quarter 2015 Financial Results

·

Revenue of $83.6 million

·

Non-GAAP Gross Margin of 29.8%

·

Adjusted EBITDA of $10.2 million for the quarter; $43.1 million over last four quarters

SAN JOSE, Calif. — November 2, 2015  - NeoPhotonics Corporation (NYSE: NPTN), a leading designer and manufacturer of advanced hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks, today announced financial results for its third quarter ended September 30, 2015.

“We are pleased to report our fourth straight quarter of GAAP profitability and year over year revenue and margin expansion which resulted in our generating $43 million of Adjusted EBITDA over the last four quarters,” said Tim Jenks, NeoPhotonics Chairman and CEO. “We are excited about the renewed momentum we are seeing in the 100G market and the progress we are making with our strategy of increasing our content per 100G port and extending our products to 400G and beyond,” concluded Mr. Jenks.

Third Quarter Summary

·

Revenue was $83.6 million, up $2.0 million, or 2.4%, from the third quarter of 2014, and down  $1.8 million, or 2.1%, from the prior quarter

·

Gross margin was 28.4%, up from 24.6% in the third quarter of 2014, and down from 30.6% in the prior quarter

·

Non-GAAP gross margin was 29.8%, up from 26.5% in the third quarter of 2014, and down from 32.3% in the prior quarter

·

Net income was $1.4 million, up from a loss of $1.9 million in the third quarter of 2014, and down from $1.8 million in the prior quarter

·

Non-GAAP net income was $4.6 million, up from earnings of $1.4 million in the third quarter of 2014, and down from $5.3 million in the prior quarter

·

Diluted earnings per share was $0.03, an improvement from a loss of $0.06 in the third quarter of 2014, and down from $0.05 in the prior quarter

·

Non-GAAP diluted earnings per share was $0.11, up from earnings of $0.04 in the third quarter of 2014, and down from earnings of $0.14 in the prior quarter

·

Adjusted EBITDA was $10.2 million, an improvement from $7.3 million in the third quarter of 2014, and down from $11.4 million in the prior quarter

1


 

 

At September  30, 2015, cash and cash equivalents, short-term investments and restricted cash and investments, together totaled $103.6 million, nearly flat from $104.4 million at June 30, 2015.  Restricted cash and investments at September  30, 2015 was $3.1 million, down from $4.0 million at June 30, 2015.

Outlook for the Quarter Ending December 31, 2015

The Company’s expectations for the fourth quarter 2015 are:

·

Revenue in the range of $82 million to $86 million

·

Non-GAAP gross margin in the range of 30% to 34%

·

Diluted net income/loss per share in the range of a  3 cent loss to earnings of 4 cents, and

·

Non-GAAP diluted earnings per share in the range of 5 cents to 13 cents

The Non-GAAP outlook for the fourth quarter of 2015 excludes the impact of expected amortization of intangibles and other assets and other legal costs of approximately $1.8 million and the anticipated impact of stock-based compensation of approximately $1.4 million, of which $0.3 million is estimated for cost of goods sold.

Non-GAAP and Adjusted EBITDA Measures vs. GAAP Financial Measures

The Company’s Non-GAAP and Adjusted EBITDA measures exclude certain GAAP financial measures, and a reconciliation of the Non-GAAP and Adjusted EBITDA financial measures to the most directly comparable GAAP financial measures is provided in the financial schedules portion at the end of this press release. These non-GAAP financial measures differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. NeoPhotonics believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

Conference Call

The Company will host a conference call today, November 2, 2015, at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time).  The call will be available, live, to interested parties by dialing +1 844-809-8111.   For international callers, please dial +1 541-797-7255.   The Conference ID number is 62209028.   A live webcast will also be available in the Investors Relations section of NeoPhotonics website at: www.neophotonics.com.

2


 

 

A replay of the webcast will be available in the Investor Relations section of the Company’s web site after the conclusion of the call and remain available for 30 calendar days.

About NeoPhotonics

NeoPhotonics is a leading designer and manufacturer of advanced hybrid photonic integrated optoelectronic modules and subsystems for bandwidth-intensive, high-speed communications networks. The Company’s products enable cost-effective, high-speed data transmission and efficient allocation of bandwidth over communications networks. NeoPhotonics maintains headquarters in San Jose, California and ISO 9001:2000 certified engineering and manufacturing facilities in Silicon Valley (USA), Japan and China.  For additional information visit www.neophotonics.com.  

© 2015 NeoPhotonics Corporation. All rights reserved. NeoPhotonics and the red dot logo are trademarks of NeoPhotonics Corporation. All other marks are the property of their respective owners.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This press release includes statements that qualify as forward-looking statements under the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include statements about the following topics: future financial results, the Company’s market position and industry trends.  Forward-looking statements are subject to certain risks and uncertainties that could cause the actual results to differ materially.  Those risks and uncertainties include, but are not limited to, such factors as: possible reduction in or volatility of customer orders or delays in shipments of products to customers; timing of customer drawdowns of vendor-managed inventory; possible disruptions in the supply chain or in demand for the Company’s products due to industry developments; the ability of the Company's vendors and subcontractors to supply or manufacture the Company's products in a timely manner; economic conditions or natural disasters; volatility in utilization of manufacturing operations, supporting utility services and other manufacturing costs; reductions in the Company’s rate of new design wins, and/or the rate at which design wins go into production, and the rate of customer acceptance of new product introductions; the Company’s reliance on a small number of customers for a substantial portion of its revenues; potential pricing pressure that may arise from changing supply or demand conditions in the industry; the impact of any previous or future acquisitions; challenges involving integration of acquired businesses and utilization of acquired technology, including the recent acquisition of EMCORE’s tunable laser product line; market adoption, revenue growth and margins of acquired products; changes in demand for the Company's products; the impact of competitive products and pricing and alternative technological advances; the accuracy of estimates used to prepare the Company's financial statements and forecasts; the timely and successful development and market acceptance of new products and upgrades to existing products; the difficulty of predicting future cash needs; the nature of other investment opportunities available to the Company from time to time; the Company’s operating cash flow; changes in economic and industry projections; a decline in general conditions in the telecommunications equipment industry or the world economy generally; and the effects of seasonality. For further discussion of these risks and uncertainties, please refer to the documents the Company files with the

3


 

 

SEC from time to time, including the Company's Annual Report on Form 10-K for the year ended December 31, 2014 as well as the Company’s Quarterly Report on Form 10-Q for the three and six months ended June 30, 2015.   All forward-looking statements are made as of the date of this press release, and the Company disclaims any duty to update such statements.

Source: NeoPhotonics Corporation

NeoPhotonics Corporation

Clyde R. Wallin, +1-408-895-6020

Chief Financial Officer

ray.wallin@neophotonics.com 

Sapphire Investor Relations, LLC

Erica Mannion, +1-617-542-6180

Investor Relations

ir@neophotonics.com 

4


 

 

NeoPhotonics Corporation

Condensed Consolidated Balance Sheets (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

Sept. 30,
2015

    

Dec. 31,
2014

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

77,250

 

$

43,035

 

Short-term investments

 

 

23,302

 

 

 —

 

Restricted cash and investments

 

 

3,062

 

 

5,504

 

Accounts receivable, net

 

 

77,830

 

 

77,597

 

Inventories, net

 

 

70,747

 

 

57,347

 

Prepaid expenses and other current assets

 

 

10,723

 

 

15,540

 

Total current assets

 

 

262,914

 

 

199,023

 

Property, plant and equipment, net

 

 

62,470

 

 

57,657

 

Restricted cash and investments, non-current

 

 

 —

 

 

15,750

 

Purchased intangible assets, net

 

 

11,169

 

 

10,263

 

Goodwill

 

 

1,115

 

 

 —

 

Other long-term assets

 

 

3,743

 

 

3,591

 

Total assets

 

$

341,411

 

$

286,284

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

54,465

 

$

48,949

 

Notes payable and short-term borrowing

 

 

10,196

 

 

22,771

 

Current portion of long-term debt

 

 

24,563

 

 

2,445

 

Accrued and other current liabilities

 

 

21,406

 

 

22,728

 

Total current liabilities

 

 

110,630

 

 

96,893

 

Long-term debt, net of current portion

 

 

11,005

 

 

20,891

 

Deferred income tax liabilities

 

 

1,808

 

 

1,818

 

Other noncurrent liabilities

 

 

7,547

 

 

7,226

 

Total liabilities

 

 

130,990

 

 

126,828

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

Common stock

 

 

101

 

 

82

 

Additional paid-in capital

 

 

507,969

 

 

456,189

 

Accumulated other comprehensive income

 

 

1,223

 

 

5,326

 

Accumulated deficit

 

 

(298,872)

 

 

(302,141)

 

Total stockholders' equity

 

 

210,421

 

 

159,456

 

Total liabilities and stockholders' equity

 

$

341,411

 

$

286,284

 

 

5


 

 

NeoPhotonics Corporation

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands, except percentages and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

Sept. 30,  2015

    

June 30,
2015

    

Sept. 30,

2014

    

Sept. 30,
2015

    

Sept. 30,
2014

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

83,560

 

$

85,372

 

 

$
81,576

 

 

$
250,316

 

 

$
227,195

 

Cost of goods sold (1)

 

 

59,788

 

 

59,226

 

 

61,512

 

 

176,345

 

 

178,763

 

Gross profit

 

 

23,772

 

 

26,146

 

 

20,064

 

 

73,971

 

 

48,432

 

Gross margin

 

 

28.4

%  

 

30.6

%  

 

24.6

%  

 

29.6

%  

 

21.3

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development (1)

 

 

10,763

 

 

11,457

 

 

11,842

 

 

32,702

 

 

35,983

 

Sales and marketing (1)

 

 

3,789

 

 

3,906

 

 

3,075

 

 

11,439

 

 

10,057

 

General and administrative (1)

 

 

7,384

 

 

7,419

 

 

6,712

 

 

22,999

 

 

23,892

 

Amortization of purchased intangible assets

 

 

447

 

 

448

 

 

378

 

 

1,344

 

 

1,136

 

Acquisition-related costs

 

 

180

 

 

147

 

 

 —

 

 

467

 

 

 —

 

Restructuring charges

 

 

18

 

 

20

 

 

504

 

 

44

 

 

504

 

Asset impairment charge

 

 

368

 

 

 —

 

 

 —

 

 

368

 

 

 —

 

Escrow settlement gain

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,886)

 

 Total operating expenses

 

 

22,949

 

 

23,397

 

 

22,511

 

 

69,363

 

 

67,686

 

Income (loss) from operations

 

 

823

 

 

2,749

 

 

(2,447)

 

 

4,608

 

 

(19,254)

 

Interest income

 

 

31

 

 

23

 

 

52

 

 

84

 

 

155

 

Interest expense

 

 

(171)

 

 

(456)

 

 

(375)

 

 

(1,133)

 

 

(937)

 

Other income (expense), net

 

 

1,852

 

 

602

 

 

1,735

 

 

2,408

 

 

493

 

Total interest and other income (expense), net

 

 

1,712

 

 

169

 

 

1,412

 

 

1,359

 

 

(289)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

2,535

 

 

2,918

 

 

(1,035)

 

 

5,967

 

 

(19,543)

 

Provision for income taxes

 

 

(1,157)

 

 

(1,127)

 

 

(902)

 

 

(2,698)

 

 

(1,761)

 

Net income (loss)

 

$

1,378

 

$

1,791

 

$

(1,937)

 

$

3,269

 

$

(21,304)

 

Basic net income (loss) per share

 

$

0.03

 

$

0.05

 

$

(0.06)

 

$

0.09

 

$

(0.67)

 

Diluted net income (loss) per share

 

$

0.03

 

$

0.05

 

$

(0.06)

 

$

0.09

 

$

(0.67)

 

Weighted averages shares used to compute basic net income (loss) per share

 

 

40,367

 

 

35,684

 

 

32,383

 

 

36,303

 

 

31,930

 

Weighted averages shares used to compute diluted net income (loss) per share

 

 

42,217

 

 

37,294

 

 

32,383

 

 

37,537

 

 

31,930

 

(1) Includes stock-based compensation expense as follows for the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$

339

 

$

410

 

$

203

 

$

1,119

 

$

988

 

Research and development

 

 

363

 

 

501

 

 

339

 

 

1,357

 

 

1,454

 

Sales and marketing

 

 

275

 

 

447

 

 

417

 

 

1,175

 

 

1,377

 

General and administrative

 

 

459

 

 

568

 

 

229

 

 

1,767

 

 

993

 

Total stock-based compensation expense

 

$

1,436

 

$

1,926

 

$

1,188

 

$

5,418

 

$

4,812

 

 

 

6


 

 

NeoPhotonics Corporation

Reconciliation of Condensed Consolidated GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)

(In thousands, except percentages and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

Sept. 30,
2015

    

June 30,
2015

    

Sept. 30,
2014

    

Sept. 30,
2015

    

Sept. 30,
2014

 

NON-GAAP GROSS PROFIT:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

23,772

 

$

26,146

 

$

20,064

 

$

73,971

 

$

48,432

 

Stock-based compensation expense

 

 

339

 

 

410

 

 

203

 

 

1,119

 

 

988

 

Amortization of purchased intangible assets

 

 

836

 

 

837

 

 

709

 

 

2,512

 

 

2,137

 

Depreciation of acquisition-related fixed asset step-up

 

 

(55)

 

 

(43)

 

 

323

 

 

74

 

 

782

 

Amortization of acquisition-related inventory step-up

 

 

31

 

 

78

 

 

 —

 

 

187

 

 

 —

 

Restructuring charges

 

 

 —

 

 

125

 

 

292

 

 

125

 

 

292

 

Non-GAAP gross profit

 

$

24,923

 

$

27,553

 

$

21,591

 

$

77,988

 

$

52,631

 

Non-GAAP gross margin as a % of revenue

 

 

29.8

%  

 

32.3

%  

 

26.5

%  

 

31.2

%  

 

23.2

%

NON-GAAP TOTAL OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expenses

 

$

22,949

 

$

23,397

 

$

22,511

 

$

69,363

 

$

67,686

 

Stock-based compensation expense

 

 

(1,097)

 

 

(1,516)

 

 

(985)

 

 

(4,299)

 

 

(3,824)

 

Amortization of purchased intangible assets

 

 

(447)

 

 

(448)

 

 

(378)

 

 

(1,344)

 

 

(1,136)

 

Depreciation of acquisition-related fixed asset step-up

 

 

(106)

 

 

(123)

 

 

(304)

 

 

(519)

 

 

(722)

 

Acquisition-related costs

 

 

(180)

 

 

(147)

 

 

 —

 

 

(467)

 

 

7

 

Restructuring charges

 

 

(18)

 

 

(20)

 

 

(504)

 

 

(44)

 

 

(504)

 

Asset Impairment charges

 

 

(368)

 

 

 —

 

 

 —

 

 

(368)

 

 

 —

 

Litigation

 

 

 —

 

 

 —

 

 

 —

 

 

(278)

 

 

 —

 

Escrow settlement gain

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP total operating expenses

 

$

20,733

 

$

21,143

 

$

20,340

 

$

62,044

 

$

65,393

 

Non-GAAP total operating expenses as a % of revenue

 

 

24.8

%  

 

24.8

%  

 

24.9

%  

 

24.8

%  

 

28.8

%

NON-GAAP OPERATING INCOME (LOSS):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income (loss)

 

$

823

 

$

2,749

 

$

(2,447)

 

$

4,608

 

$

(19,254)

 

Stock-based compensation expense

 

 

1,436

 

 

1,926

 

 

1,188

 

 

5,418

 

 

4,812

 

Amortization of purchased intangible assets

 

 

1,283

 

 

1,285

 

 

1,086

 

 

3,856

 

 

3,272

 

Depreciation of acquisition-related fixed asset step-up

 

 

51

 

 

80

 

 

628

 

 

593

 

 

1,505

 

Amortization of acquisition-related inventory step-up

 

 

31

 

 

78

 

 

 —

 

 

187

 

 

 —

 

Acquisition-related costs

 

 

180

 

 

147

 

 

 —

 

 

467

 

 

(7)

 

Restructuring charges

 

 

18

 

 

145

 

 

796

 

 

169

 

 

796

 

Asset Impairment charges

 

 

368

 

 

 —

 

 

 —

 

 

368

 

 

 —

 

Litigation

 

 

 —

 

 

 —

 

 

 —

 

 

278

 

 

 —

 

Escrow settlement gain

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,886)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income (loss)

 

$

4,190

 

$

6,410

 

$

1,251

 

$

15,944

 

$

(12,762)

 

Non-GAAP operating margin as a % of revenue

 

 

5.0

%  

 

7.5

%  

 

1.5

%  

 

6.4

%  

 

(5.6)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP NET INCOME (LOSS):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

1,378

 

$

1,791

 

$

(1,937)

 

$

3,269

 

$

(21,304)

 

Stock-based compensation expense

 

 

1,436

 

 

1,926

 

 

1,188

 

 

5,418

 

 

4,812

 

Amortization of purchased intangible assets

 

 

1,283

 

 

1,285

 

 

1,086

 

 

3,856

 

 

3,272

 

Depreciation of acquisition-related fixed asset step-up

 

 

51

 

 

80

 

 

628

 

 

593

 

 

1,505

 

Amortization of acquisition-related inventory step-up

 

 

31

 

 

78

 

 

 —

 

 

187

 

 

 —

 

Acquisition-related costs

 

 

180

 

 

147

 

 

 —

 

 

467

 

 

(7)

 

Restructuring charges

 

 

18

 

 

145

 

 

796

 

 

169

 

 

796

 

Asset Impairment charges

 

 

368

 

 

 —

 

 

 —

 

 

368

 

 

 —

 

Litigation

 

 

 —

 

 

 —

 

 

 —

 

 

278

 

 

 —

 

Escrow settlement gain

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,886)

 

Income tax effect of Non-GAAP adjustments

 

 

(107)

 

 

(109)

 

 

(343)

 

 

(465)

 

 

(765)

 

Non-GAAP net income (loss)

 

$

4,638

 

$

5,343

 

$

1,418

 

$

14,140

 

$

(15,577)

 

Non-GAAP net income (loss)  as a % of revenue

 

 

5.6

%  

 

6.3

%  

 

1.7

%  

 

5.6

%  

 

(6.9)

%

ADJUSTED EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

1,378

 

$

1,791

 

$

(1,937)

 

$

3,269

 

$

(21,304)

 

Stock-based compensation expense

 

 

1,436

 

 

1,926

 

 

1,188

 

 

5,418

 

 

4,812

 

Amortization of purchased intangible assets

 

 

1,283

 

 

1,285

 

 

1,086

 

 

3,856

 

 

3,272

 

Depreciation of acquisition-related fixed asset step-up

 

 

51

 

 

80

 

 

628

 

 

593

 

 

1,505

 

Amortization of acquisition-related inventory step-up

 

 

31

 

 

78

 

 

 —

 

 

187

 

 

 —

 

Acquisition-related costs

 

 

180

 

 

147

 

 

 —

 

 

467

 

 

(7)

 

Restructuring charges

 

 

18

 

 

145

 

 

796

 

 

169

 

 

796

 

Asset Impairment charges

 

 

368

 

 

 —

 

 

 —

 

 

368

 

 

 —

 

Litigation

 

 

 —

 

 

 —

 

 

 —

 

 

278

 

 

 —

 

Escrow settlement gain

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,886)

 

Interest expense, net

 

 

140

 

 

433

 

 

323

 

 

1,049

 

 

782

 

Provision for income taxes

 

 

1,157

 

 

1,127

 

 

902

 

 

2,698

 

 

1,761

 

Depreciation expense

 

 

4,131

 

 

4,375

 

 

4,323

 

 

13,062

 

 

12,726

 

Adjusted EBITDA

 

$

10,173

 

$

11,387

 

$

7,309

 

$

31,414

 

$

457

 

Adjusted EBITDA as a % of revenue

 

 

12.2

%  

 

13.3

%  

 

9.0

%  

 

12.5

%  

 

0.2

%

BASIC AND DILUTED NET INCOME (LOSS) PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basic net income (loss) per share

 

$

0.03

 

$

0.05

 

$

(0.06)

 

$

0.09

 

$

(0.67)

 

GAAP diluted net income (loss) per share

 

$

0.03

 

$

0.05

 

$

(0.06)

 

$

0.09

 

$

(0.67)

 

Non-GAAP basic net income (loss) per share

 

$

0.11

 

$

0.15

 

$

0.04

 

$

0.39

 

$

(0.49)

 

Non-GAAP diluted net income (loss) per share

 

$

0.11

 

$

0.14

 

$

0.04

 

$

0.37

 

$

(0.49)

 

SHARES USED TO COMPUTE GAAP AND NON-GAAP BASIC NET INCOME (LOSS) PER SHARE

 

 

40,367

 

 

35,684

 

 

32,383

 

 

36,303

 

 

31,930

 

SHARES USED TO COMPUTE GAAP DILUTED NET INCOME (LOSS) PER SHARE

 

 

42,217

 

 

37,294

 

 

32,383

 

 

37,537

 

 

31,930

 

SHARES USED TO COMPUTE NON-GAAP DILUTED NET INCOME (LOSS) PER SHARE

 

 

42,914

 

 

38,465

 

 

32,700

 

 

38,525

 

 

31,930

 

 

7