Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - EXAR CORPex99-2.htm
8-K - FORM 8-K - EXAR CORPexar20170131_8k.htm

Exhibit 99.1

 

 

Press Release 

 

Exar Corporation Announces Fiscal 2017 Third Quarter Financial Results

 

Fremont, CA – February 1, 2017 - Exar Corporation (NYSE: EXAR) a leading supplier of analog mixed-signal application specific technology solutions serving the Industrial, Infrastructure, Automotive, and Audio/Video markets, today announced financial results for the Company's fiscal year 2017 third quarter, which ended on January 1, 2017. Unless otherwise indicated, all non-GAAP financial results exclude the financial results of the iML Display business, which the Company has divested, and are presented in the GAAP results as discontinued operations.

 

Fiscal 2017 Third Quarter Highlights

 

Net sales of $27.2 million, down 1% sequentially

 

GAAP gross margin of 49.4% (Non-GAAP gross margin of 53.4%)

 

GAAP operating loss of $0.6 million (Non-GAAP operating income of $3.5 million)

 

GAAP EPS from continuing operations of $(0.01) (Non-GAAP EPS of $0.07)

 

GAAP EPS from discontinued operations of $0.89 (Non-GAAP EPS of $0.02)

 

iML divestiture completed

 

Cash and equivalents, and short-term marketable securities of $228 million

 

Ryan Benton, Exar’s Chief Executive Officer, commented, “Exar again delivered solid results for the third fiscal quarter of 2017. Sales grew 7.6% compared to the third quarter of fiscal 2016. Our financial results include reaching a non-GAAP gross margin of 53.4%, up 730 basis points from the same period a year ago, and at a level not seen at Exar in almost a decade.”

 

Mr. Benton added, “Our financial results reflect the success we are having in executing on our strategy. We are seeing the benefits of partnering with tier-one technology leaders to deliver high-value advanced power management and interface technology solutions. At the same time we have made tremendous improvements in our competitiveness by increasing the efficiency of our Company’s supply chain. Both of these efforts offer additional efficiencies going forward, and I am pleased with our continued progress.”

 

Fiscal 2017 Third Quarter Highlights (Continuing Operations Only):

The following highlights the Company's financial performance on both a GAAP and supplemental non-GAAP basis. The Company provides supplemental information regarding its operating performance on a non-GAAP basis that excludes certain gains, losses, and charges, which either occur relatively infrequently or which management considers to be outside our core operating results. Non-GAAP results are not in accordance with GAAP and may not be comparable to non-GAAP information provided by other companies. Non-GAAP information should be considered a supplement to, not a substitute for, financial statements prepared in accordance with GAAP. A complete reconciliation of GAAP to non-GAAP results is attached to this press release.

 

 

 
 

 

 

 

Net Sales

 

o

Third quarter net sales of $27.2 million decreased $0.4 million, or 1.4%, from the previous quarter’s $27.6 million, and increased 7.6% from the $25.3 million from the same period a year ago.

 

Gross Margin

 

o

GAAP gross margin of 49.4% increased from 47.8% reported in the previous quarter and the 43.4% reported in the third quarter last year.

 

o

Non-GAAP gross margin of 53.4% increased from 51.9% reported in the previous quarter and the 46.1% reported in the third quarter last year.

 

Operating Expenses

 

o

GAAP operating expenses of $14.1 million increased $1.0 million and decreased $0.1 million from the previous quarter’s expenses of $13.1 million and the same period a year ago expenses of $14.2 million, respectively. Fiscal 2017 third quarter operating expenses included:

 

Charges of (i) $3.2 million stock-based compensation expense and (ii) $0.7 million amortization of purchased intangibles.

 

o

Non-GAAP operating expenses of $11.0 million increased by $0.4 million and $0.3 million from the previous quarter’s operating expenses of $10.6 million and from the same quarter in the prior year’s expenses of $10.7 million, respectively.

 

Net Income/Loss

 

o

GAAP net loss was $0.3 million, compared to net income of $0.1 million reported in the previous quarter, and compared to a net loss of $2.0 million reported in the third quarter of fiscal 2016. Note that the continuing operations do not include a gain of $45.4 million related to the divestiture of our iML subsidiary, which is classified as part of discontinued operations.

 

o

Non-GAAP net income of $3.4 million decreased $0.4 million from the previous quarter’s net income of $3.8 million and increased $2.5 million from the $0.9 million reported in the third quarter of fiscal 2016.

 

Earnings/Loss Per Share

 

o

GAAP loss per share was $0.01, compared to $0.00 reported in the previous quarter and a loss per share of $0.04 reported in the same period a year ago.

 

o

Non-GAAP diluted earnings per share were $0.07, compared to $0.08 reported in the previous quarter, and the $0.02 reported in the third period a year ago.

 

Keith Tainsky, Exar’s Chief Financial Officer, stated, “We remain committed to our goal of delivering predictable operating results and increasing shareholder value. Our continued efforts to drive efficiency and increased competitiveness through the supply chain are paying enormous dividends.” Mr. Tainsky continued, “Even as the funnel of advanced product design wins grows, we will keep the pressure and focus on continual improvement in our supply chain.”

 

Fiscal 2017 Fourth Quarter Guidance:

For the fiscal 2017 fourth quarter ending April 2, 2017, the Company expects results to be as follows:

 

Net sales: $27.7 million, plus or minus $0.5 million

 

GAAP gross margin: 50.0% to 52.0% (Non-GAAP 53.0% to 55.0%)

 

GAAP operating expenses: $13.0 million to $14.0 million (Non-GAAP $11.0 million to $11.5 million)

 

GAAP EPS: $0.00 to $0.03 (Non-GAAP $0.07 to $0.09)

 

 
 

 

 

Conference Call and Prepared Remarks

Exar is providing a copy of prepared remarks in conjunction with its press release. These remarks are offered to provide stockholders and analysts with additional time and detail for analyzing results in advance of the Company’s quarterly conference call. The remarks will be available at Exar’s Investor webpage in conjunction with this press release.

 

As previously scheduled, the conference call will begin today, February 1, 2017 at 4:45 p.m. EST (1:45 p.m. PST). To access the conference call, please dial (918) 534-8424 or (844) 359-0802. The passcode for the live call is 49098807. In addition, a live webcast will be available on Exar's Investor webpage.

 

An archive of the conference call webcast will be available on Exar's Investor webpage after the conference call's conclusion.

 

 

About Exar

Exar’s mission is to leverage our extensive analog and mixed-signal portfolio, experience and IP to deliver leading-edge application specific technology solutions to target markets where operational excellence and reliability are valued. We service the Industrial, Infrastructure, Automotive, and Audio/Video markets by acting as an extension of the customer’s own technology organization and singularly focusing on exceeding customer expectations. For more information, visit http://www.exar.com.

 

 

Forward-Looking Statements Safe Harbor Disclosure

Except for historical information contained herein, this press release and matters discussed on the conference call contain forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including statements that the Company will continue to execute on its strategies, increase design wins, and keeping pressure and focus on continual improvements in our supply chain and the Company’s financial outlook expectations for the fourth quarter ending April 2, 2017. These statements are based on management's current expectations and beliefs and are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Therefore, actual outcomes and results may differ materially from what is expressed herein. For a discussion of these risks and uncertainties, the Company urges investors to review in detail the risks and uncertainties and other factors described in its Securities and Exchange Commission (SEC) filings, including, but not limited to, the “Risk Factors”, “Forward-Looking Statements” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our public reports filed with the SEC, including our annual report on Form 10-K filed with the SEC on May 27, 2016 and our Form 10-Q filed with the SEC on August 10, 2016, and available on our Investor webpage and on the SEC website at www.sec.gov.

 

 
 

 

 

Discussion of Non-GAAP Financial Measures

The Company’s non-GAAP measures exclude charges related to stock-based compensation, amortization of acquired intangible assets, impairment charges, gain upon closing sale-leaseback of our corporate headquarters, restructuring charges and exit costs which include costs for personnel whose positions have been eliminated as part of a restructuring or are in the process of being eliminated as part of the discontinuation of a product line, severance costs associated with the former CEO, the financial results of the iML Display business as well as the gain recognized from the sale of the iML business, accruals for and proceeds received from dispute resolutions and patent litigation, merger and acquisition and related integration costs, certain income tax benefits and credits, and related income tax effects on certain excluded items. The Company excludes these items primarily because they are significant special expense and gain estimates, which management separates for consideration when evaluating and managing business operations. The Company’s management uses non-GAAP net income and non-GAAP earnings per share to evaluate its current operating results and financial results and to compare them against historical financial results. Management believes these non-GAAP measures are useful to investors because they are frequently used by securities analysts, investors and other interested parties in evaluating the Company and provide further clarity on its profitability.

 

Unless otherwise indicated, all non-GAAP financial results exclude the financial results of the iML Display business, which the Company has divested, and are presented in the GAAP results as discontinued operations.

 

In addition, the Company believes that providing investors with these non-GAAP measurements enhances their ability to compare the Company’s business against that of its competitors who employ and disclose similar non-GAAP measures. However, the manner in which we calculate these non-GAAP financial measures may be different from non-GAAP methods of accounting and reporting used by the Company’s competitors to the extent their non-GAAP measures include or exclude other items. The material limitation associated with the use of the non-GAAP financial measures is that the non-GAAP measures may not reflect the full economic impact of Exar’s activities. Accordingly, investors are cautioned not to place undue reliance on non-GAAP information. The presentation of this additional information should not be considered a substitute for net income or net income per diluted share or other measures prepared in accordance with GAAP.

 

Investors should refer to the reconciliation of Non-GAAP Results to GAAP Results, which is contained in this press release.

 

 

For more information, visit http://www.exar.com

For Press Inquiries Contact: press@exar.com

 

For Investor Relations Contact: 

 

Keith Tainsky, CFO

Phone: (510) 668-7201

Email: investorrelations@exar.com

Laura Guerrant-Oiye, Investor Relations

Phone: (510) 668-7201

Email: laura.guerrant@exar.com

 

-Tables follow-

 

 
 

 

 

Unless otherwise indicated, all financial results presented in the following tables exclude the financial results of the iML Display business, which the Company has divested, and are presented as discontinued operations.

 

FINANCIAL COMPARISON

(In thousands, except per share amounts) (Unaudited)

 

GAAP Results

 

THREE MONTHS ENDED

   

NINE MONTHS ENDED

 
   

JANUARY 1, 2017

   

OCTOBER 2, 2016

   

DECEMBER 27, 2015

   

JANUARY 1, 2017

   

DECEMBER 27, 2015

 

Industrial

  $ 19,141       70 %   $ 19,042       69 %   $ 16,851       66 %   $ 56,619       69 %   $ 53,450       70 %

Infrastructure

    4,034       15 %     5,065       18 %     4,308       17 %     14,695       18 %     11,006       14 %

Audio/Video

    2,721       10 %     1,840       7 %     2,764       11 %     6,413       8 %     6,726       9 %

Automotive

    772       3 %     961       3 %     920       4 %     2,512       3 %     2,725       4 %

Other

    554       2 %     693       3 %     467       2 %     1,720       2 %     2,341       3 %

Net Sales

  $ 27,222       100 %   $ 27,601       100 %   $ 25,310       100 %   $ 81,959       100 %   $ 76,248       100 %
                                                                                 

Gross Profit

  $ 13,456       49 %   $ 13,193       48 %   $ 10,975       43 %   $ 40,011       49 %   $ 32,406       43 %

Operating Expenses

  $ 14,073       52 %   $ 13,112       48 %   $ 14,154       56 %   $ 32,677       40 %   $ 44,087       58 %

Income (loss) from operations

  $ (617 )     -2 %   $ 81       0 %   $ (3,179 )     -13 %   $ 7,334       9 %   $ (11,681 )     -15 %

Net income (loss) from continuing operations

  $ (281 )     -1 %   $ 83       0 %   $ (2,045 )     -8 %   $ 7,345       9 %   $ (6,489 )     -9 %

Net income (loss) per share from continuing operations

                                                                               

Basic

  $ (0.01 )           $ 0.00             $ (0.04 )           $ 0.15             $ (0.13 )        

Diluted

  $ (0.01 )           $ 0.00             $ (0.04 )           $ 0.15             $ (0.13 )        

 

Non-GAAP Results

 

THREE MONTHS ENDED

   

NINE MONTHS ENDED

 
   

JANUARY 1, 2017

   

OCTOBER 2, 2016

   

DECEMBER 27, 2015

   

JANUARY 1, 2017

   

DECEMBER 27, 2015

 
                                                                                 

Gross Profit

  $ 14,523       53 %   $ 14,331       52 %   $ 11,667       46 %   $ 42,924       52 %   $ 33,737       44 %

Operating Expenses

  $ 11,040       41 %   $ 10,605       38 %   $ 10,677       42 %   $ 31,732       39 %   $ 34,685       45 %

Income from operations

  $ 3,483       13 %   $ 3,726       13 %   $ 990       4 %   $ 11,192       14 %   $ (948 )     -1 %

Net income (loss) from continuing operations

  $ 3,434       13 %   $ 3,839       14 %   $ 888       4 %   $ 11,071       14 %   $ (1,233 )     -2 %

Net income (loss) per share from continuing operations

                                                                               

Basic

  $ 0.07             $ 0.08             $ 0.02             $ 0.22             $ (0.03 )        

Diluted

  $ 0.07             $ 0.08             $ 0.02             $ 0.22             $ (0.03 )        

 

 
 

 

  

EXAR CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

   

THREE MONTHS ENDED

   

NINE MONTHS ENDED

 
   

JANUARY 1,

   

OCTOBER 2,

   

DECEMBER 27,

   

JANUARY 1,

   

DECEMBER 27,

 
   

2017

   

2016

   

2015

   

2017

   

2015

 
                                         

Net sales

  $ 18,845     $ 20,400     $ 16,884     $ 58,881     $ 47,740  

Net sales, related party

    8,377       7,201       8,426       23,078       28,508  

Total net sales

    27,222       27,601       25,310       81,959       76,248  
                                         

Cost of sales:

                                       

Cost of sales (1)

    10,054       11,008       9,716       31,473       29,922  

Cost of sales, related party

    3,118       2,581       4,025       8,468       12,847  

Restructuring charges and exit costs

    -       225       -       225       740  

Proceeds from legal settlement

    -       -       -       -       (1,500 )

Amortization of purchased intangible assets

    594       594       594       1,782       1,833  

Total cost of sales

    13,766       14,408       14,335       41,948       43,842  

Gross profit

    13,456       13,193       10,975       40,011       32,406  

Operating expenses:

    49.4 %     47.8 %     43.4 %     48.8 %     42.5 %

Research and development (2)

    4,964       4,945       4,734       14,840       17,007  

Selling, general and administrative (3)

    9,109       7,752       6,781       23,425       21,690  

Restructuring charges and exit costs

    -       -       2,639       923       4,846  

Merger and acquisition costs

    -       415       -       1,270       544  

Impairment of design tools

    -       -       -       1,519       -  

Gain on disposal of property

    -       -       -       (9,300 )     -  

Total operating expenses

    14,073       13,112       14,154       32,677       44,087  

Income (loss) from operations

    (617 )     81       (3,179 )     7,334       (11,681 )

Other income and expense, net:

                                       

Interest income and other, net

    212       85       (12 )     299       (60 )

Interest expense and other, net

    (80 )     (29 )     (65 )     (147 )     (158 )

Total other income (expense), net

    132       56       (77 )     152       (218 )

Income (loss) before income taxes

    (485 )     137       (3,256 )     7,486       (11,899 )

Provision for (benefit from) income taxes

    (204 )     54       (1,211 )     141       (5,410 )

Net income (loss) from continuing operations

    (281 )     83       (2,045 )     7,345       (6,489 )

Net income (loss) from discontinued operations

    45,660       925       (5,092 )     47,982       (7,355 )

Net income (loss)

  $ 45,379     $ 1,008     $ (7,137 )   $ 55,327     $ (13,844 )
                                         

Income (loss) per share — basic

                                       

From continuing operations

  $ (0.01 )   $ 0.00     $ (0.04 )   $ 0.15     $ (0.13 )

From discontinued operations

    0.91       0.02       (0.11 )     0.97       (0.15 )

Income (loss) per share — basic

  $ 0.90     $ 0.02     $ (0.15 )   $ 1.12     $ (0.28 )

Income (loss) per share — diluted

                                       

From continuing operations

  $ (0.01 )   $ 0.00     $ (0.04 )   $ 0.15     $ (0.13 )

From discontinued operations

    0.89       0.02       (0.11 )     0.95       (0.15 )

Income (loss) per share — diluted

  $ 0.88     $ 0.02     $ (0.15 )   $ 1.10     $ (0.28 )

Shares used in the computation of net income (loss) per share:

                                       

Basic

    50,409       49,614       48,386       49,548       48,146  

Diluted

    51,365       50,434       48,386       50,261       48,146  
                                         

(1) Stock-based compensation included in cost of sales

  $ 473     $ 301     $ 98     $ 888     $ 257  

(2) Stock-based compensation included in R&D

    926       524       116       1,696       508  

(3) Stock-based compensation included in SG&A

    2,234       1,579       597       4,546       3,045  

 

 
 

 

   

EXAR CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

JANUARY 1,

   

OCTOBER 2,

   

MARCH 27,

 
   

2017

   

2016

   

2016

 

ASSETS

                       
                         

Current assets:

                       

Cash and cash equivalents

  $ 102,023     $ 96,382     $ 55,070  

Short term marketable securities

    125,621       -       -  

Accounts receivable, net

    12,842       15,693       16,130  

Accounts receivable, related party, net

    4,977       3,184       3,247  

Inventories

    24,221       23,245       20,807  

Other current assets

    3,081       2,000       1,922  

Assets held for sale

    -       89,745       93,911  

Total current assets

    272,765       230,249       191,087  
                         

Property, plant and equipment, net

    3,926       4,984       20,299  

Goodwill

    31,613       31,613       31,613  

Intangible assets, net

    9,602       10,307       11,735  

Other non-current assets

    5,605       972       639  

Total assets

  $ 323,511     $ 278,125     $ 255,373  
                         

LIABILITIES AND STOCKHOLDERS' EQUITY

                       
                         

Current liabilities:

                       

Accounts payable

  $ 9,558     $ 7,200     $ 11,258  

Accrued compensation and related benefits

    2,276       2,839       2,984  

Deferred income and allowances on sales to distributors

    3,221       3,017       3,053  

Deferred income and allowances on sales to distributors, related party

    2,988       3,357       4,683  

Other current liabilities

    10,200       11,800       10,669  

Liabilities held for sale

    -       7,376       3,470  

Total current liabilities

    28,243       35,589       36,117  

Long-term lease financing obligations

    -       428       1,285  

Other non-current obligations

    3,536       4,094       3,422  

Total liabilities

    31,779       40,111       40,824  
                         

Stockholders' equity

    291,732       238,014       214,549  

Total liabilities and stockholders' equity

  $ 323,511     $ 278,125     $ 255,373  

 

 
 

 

EXAR CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(In thousands, except per share amounts)

(Unaudited)

 

   

THREE MONTHS ENDED

JANUARY 1, 2017

 
   

Gross Margin

   

Oper. Expenses

   

Income/Loss from Oper.

   

Net Income from Cont. Operations

   

Oper. Income from Disc. Operations

   

Net Income from Disc. Operations

   

Net Income

 

GAAP amount

  $ 13,456     $ 14,073     $ (617 )   $ (281 )   $ 136     $ 45,660     $ 45,379  

Adjustments to GAAP amounts:

                                                       

Amortization of purchased intangible assets

    594       (108 )     702       702       -       -       702  

Stock-based compensation

    473       (3,160 )     3,633       3,633       209       209       3,842  

Transition service and retention charges for disposal group

    -       (163 )     163       163       621       621       784  

Gain on disposal of property

    -       398       (398 )     (398 )     -       -       (398 )

Gain on divestiture of Integrated Memory Logic

    -       -       -       -       -       (45,384 )     (45,384 )

Income tax effects

    -       -       -       (385 )     -       -       (385 )

Non-GAAP amount

  $ 14,523     $ 11,040     $ 3,483     $ 3,434     $ 966     $ 1,106     $ 4,540  

% of revenue

    53.4 %     40.6 %     12.8 %     12.6 %             N/A          

Non-GAAP net income per share

                          $ 0.07             $ 0.02          

Shares used in the computation of Non-GAAP net income per share

                            52,394               52,394          

 

   

THREE MONTHS ENDED

OCTOBER 2, 2016

 
   

Gross Margin

   

Oper. Expenses

   

Income from Oper.

   

Net Income from Cont. Operations

   

Oper. Income from Disc. Operations

   

Net Income from Disc. Operations

   

Net Income

 

GAAP amount

  $ 13,193     $ 13,112     $ 81     $ 83     $ 1,034     $ 925     $ 1,008  

Adjustments to GAAP amounts:

                                                       

Amortization of purchased intangible assets

    594       (108 )     702       702       -       -       702  

Restructuring charges and other non-GAAP exit costs, net

    243       -       243       243       -       -       243  

Stock-based compensation

    301       (2,103 )     2,404       2,404       761       761       3,165  

Merger and acquisition costs

    -       (415 )     415       415       -       -       415  

Transition service and retention charges for disposal group

    -       (279 )     279       279       965       965       1,244  

Gain on disposal of property

    -       398       (398 )     (398 )     -       -       (398 )

Income tax effects

    -       -       -       111       -       112       223  

Non-GAAP amount

  $ 14,331     $ 10,605     $ 3,726     $ 3,839     $ 2,760     $ 2,763     $ 6,602  

% of revenue

    51.9 %     38.4 %     13.5 %     13.9 %             N/A          

Non-GAAP net income per share

                          $ 0.08             $ 0.05          

Shares used in the computation of Non-GAAP net income per share

                            51,165               51,165          

 

   

THREE MONTHS ENDED

DECEMBER 27, 2015

 
   

Gross Margin

   

Oper. Expenses

   

Oper. Income (Expense)

   

Net Income (Loss) from Cont. Operations

   

Oper. Income from Disc. Operations

   

Net Income (Loss) from Disc. Operations

   

Net Income (Loss)

 

GAAP amount

  $ 10,975     $ 14,154     $ (3,179 )   $ (2,045 )   $ (3,675 )   $ (5,092 )   $ (7,137 )

Adjustments to GAAP amounts:

                                                       

Amortization of purchased intangible assets

    594       (125 )     719       719       2,677       2,677       3,396  

Restructuring charges and other non-GAAP exit costs, net

    -       (2,639 )     2,639       2,639       7       7       2,646  

Stock-based compensation

    98       (713 )     811       811       231       231       1,042  

Accruals for legal settlement and associated costs

    -       -       -       -       1,498       1,498       1,498  

Impairment of intangible assets

    -       -       -       -       1,807       1,807       1,807  

Income tax effects

    -       -       -       (1,236 )     -       1,361       125  

Non-GAAP amount

  $ 11,667     $ 10,677     $ 990     $ 888     $ 2,545     $ 2,489     $ 3,377  

% of revenue

    46.1 %     42.2 %     3.9 %     3.5 %             N/A          

Non-GAAP net income per share

                          $ 0.02             $ 0.05          

Shares used in the computation of Non-GAAP net income (loss) per share

                            49,064               49,064          
 
 

 

  

EXAR CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(In thousands, except per share amounts)

(Unaudited)

 

   

NINE MONTHS ENDED

JANUARY 1, 2017

 
   

Gross Margin

   

Oper. Expenses

   

Oper. Income

   

Net Income from

Cont. Operations

   

Oper. Income from

Disc. Operations

   

Net Income from

Disc. Operations

   

Net Income

 

GAAP amount

  $ 40,011     $ 32,677     $ 7,334     $ 7,345     $ 2,663     $ 47,982     $ 55,327  

Adjustments to GAAP amounts:

                                                       

Amortization of purchased intangible assets

    1,782       (341 )     2,123       2,123       1,806       1,806       3,929  

Restructuring charges and other non-GAAP exit costs, net

    243       (923 )     1,166       1,166       109       109       1,275  

Stock-based compensation

    888       (6,242 )     7,130       7,130       918       918       8,048  

Merger and acquisition costs

    -       (1,270 )     1,270       1,270       -       -       1,270  

Transition service and retention charges for disposal group

    -       (746 )     746       746       1,586       1,586       2,332  

Impairment of design tools

    -       (1,519 )     1,519       1,519       -       -       1,519  

Gain on disposal of property

    -       10,096       (10,096 )     (10,096 )     -       -       (10,096 )

Gain on divestiture of Integrated Memory Logic

    -       -       -       -       -       (45,384 )     (45,384 )

Income tax effects

    -       -       -       (132 )     -       272       140  

Non-GAAP amount

  $ 42,924     $ 31,732     $ 11,192     $ 11,071     $ 7,082     $ 7,289     $ 18,360  

% of revenue

    52.4 %     38.7 %     13.7 %     13.5 %             N/A          

Non-GAAP net income per share

                          $ 0.22             $ 0.14          

Shares used in the computation of Non-GAAP net income per share

                            50,960               50,960          

 

   

NINE MONTHS ENDED

DECEMBER 27, 2015

 
   

Gross Margin

   

Oper. Expenses

   

Oper. Income

(Expense)

   

Net Income (Loss)

from Cont.

Operations

   

Oper. Income from

Disc. Operations

   

Net Income (Loss)

from Disc.

Operations

   

Net Income (Loss)

 

GAAP amount

  $ 32,406     $ 44,087     $ (11,681 )   $ (6,489 )   $ (2,763 )   $ (7,355 )   $ (13,844 )

Adjustments to GAAP amounts:

                                                       

Amortization of purchased intangible assets

    1,833       (394 )     2,227       2,227       7,936       7,936       10,163  

Restructuring charges and other non-GAAP exit costs, net

    740       (4,869 )     5,609       5,609       752       752       6,361  

Stock-based compensation

    258       (3,552 )     3,810       3,810       621       621       4,431  

Accruals for legal settlement and associated costs

    (1,500 )     -       (1,500 )     (1,500 )     1,699       1,699       199  

Impairment of intangible assets

    -       -                       1,807       1,807       1,807  

Merger and acquisition costs

    -       (587 )     587       587       124       124       711  

Income tax effects

    -       -       -       (5,477 )     -       4,394       (1,083 )

Non-GAAP amount

  $ 33,737     $ 34,685     $ (948 )   $ (1,233 )   $ 10,176     $ 9,978     $ 8,745  

% of revenue

    44.2 %     45.5 %     -1.2 %     -1.6 %             N/A          

Non-GAAP net income (loss) per share

                          $ (0.03 )           $ 0.20          

Shares used in the computation of Non-GAAP net income (loss) per share

                            48,146               49,512          

 

 

###