Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - INPHI Corpex_209829.htm
8-K - FORM 8-K - INPHI Corpiphi20201028_8k.htm

Exhibit 99.1

 

 

ilogo01.jpg

 

Inphi Corporation Delivers Record Revenue in Q3 2020

Strong year over year Growth Driven by both Cloud and Telecom

 

SANTA CLARA, Calif., October 29, 2020 – Inphi Corporation (NASDAQ: IPHI), a leader in high-speed data movement interconnects, today announced financial results for its third quarter ended September 30, 2020. Inphi Corporation will not host a conference call to discuss its results for the third quarter of 2020 due to the proposed acquisition of Inphi Corporation by Marvell Technology Group Ltd. announced today.

 

GAAP Results

 

Revenue in the third quarter of 2020 was a record $180.7 million on a U.S. generally accepted accounting principles (GAAP) basis, up 91.8% year-over-year, compared with $94.2 million in the third quarter of 2019. The increase was due to higher demand for Cloud and Telecommunications products as well as the inclusion of eSilicon revenues as a result of the acquisition that closed on January 10, 2020.

 

Gross margin under GAAP in the third quarter of 2020 was 56.2%, compared with 57.8% in the third quarter of 2019. The decrease was mainly due to amortization of intangibles related to the eSilicon acquisition and product and revenue mix.

 

GAAP operating income in the third quarter of 2020 was $6.2 million or 3.5% of revenue, compared to GAAP operating loss in the third quarter of 2019 of $10.9 million or (11.6%) of revenue. The decrease in operating loss was mainly due to higher gross profit, partially offset by higher operating expenses and interest expense.

 

GAAP net loss for the third quarter of 2020 was $3.4 million or ($0.07) per diluted common share, compared with $16.2 million or ($0.36) per diluted common share in the third quarter of 2019.

 

Inphi reports gross profit, operating expenses, operating income (loss), net income (loss), and earnings per share in accordance with GAAP and on a non-GAAP basis. A reconciliation of the GAAP to non-GAAP gross profit, operating expenses, operating income (loss), net income (loss), earnings per share, as well as a description of the items excluded from the non-GAAP calculations is included in the financial statements portion of this press release.

 

Non-GAAP Results

 

Gross margin on a non-GAAP basis in the third quarter of 2020 was 64.2%, compared with 70.2% in the third quarter of 2019. The decrease was due to product mix, mainly from the sale of eSilicon products that have a lower margin.

 

 

 

Non-GAAP operating income in the third quarter of 2020 was $53.3 million or 29.5% of revenue, compared with non-GAAP operating income of $21.4 million or 22.7% of revenue in the third quarter of 2019. The increase is primarily due to higher gross profit and higher operating leverage.

 

Non-GAAP net income in the third quarter of 2020 was $47.9 million, or $0.88 per diluted common share. This compares with non-GAAP net income of $21.5 million, or $0.45 per diluted common share in the third quarter of 2019.

 

“Despite unique macro challenges, Q3 of 2020 was another record revenue quarter for the Company. Our revenue grew 92% year over year for the quarter driven by strength in both our cloud data center and telecom markets. The organic portions of our business also grew an impressive 57% year over year for the third quarter,” said Ford Tamer, President and CEO of Inphi Corporation. “Our diversified product roadmap coupled with leading edge research development investments drove strong non-GAAP operating margin of 29.5% for the third quarter, further demonstrating leverage in our operating model.”

 

Nine Months 2020 Results

 

Revenue in the nine months ended September 30, 2020 was $495.4 million, compared with $262.7 million in the nine months ended September 30, 2019. GAAP net loss in the nine months ended September 30, 2020 was $47.7 million, or ($0.97) per diluted share, on approximately 49.0 million diluted weighted average common shares outstanding. This compares with GAAP net loss of $59.5 million, or ($1.32) per diluted share, on approximately 45.1 million diluted weighted average common shares outstanding in the nine months ended September 30, 2019.

 

Non-GAAP net income in the nine months ended September 30, 2020 was $130.4 million, or $2.47 per diluted weighted average common share outstanding, on approximately 52.9 million diluted weighted average common shares outstanding. This compares with non-GAAP net income of $53.5 million in the nine months ended September 30, 2019, or $1.14 per diluted weighted average common share outstanding, on approximately 47.1 million diluted weighted average common shares outstanding.

 

 

 

Business Outlook

 

The following statements are based on the Company’s current expectations for the fourth quarter of 2020. These statements are forward-looking and actual results may differ materially. A reconciliation between the GAAP and non-GAAP outlook is included at the end of this press release.

 

 

Revenue in Q4 2020 is expected to be in the range of $185 million to $189 million.

 

GAAP gross margin is expected to be in the range of approximately 55.8% to 57.0%.

 

Non-GAAP gross margin is expected to be in the range of approximately 63.7% to 64.7%.

 

Stock-based compensation expense is expected to be in the range of $28.0 million to $30.0 million.

 

GAAP net loss is expected to be in range between $0.95 million to $2.65 million, or ($0.02) to ($0.05) per basic share, based on 52.4 million estimated weighted average basic shares outstanding.

 

Non-GAAP net income, excluding stock-based compensation expense, acquisition expenses, amortization of intangibles and inventory fair value step up related to acquisitions and noncash interest on convertible debt, is expected to be in the range of $47.2 million to $50.6 million, or $0.85 to $0.91 per weighted average diluted share, based on 55.7 million estimated non-GAAP weighted average diluted shares outstanding.

 

 

About Inphi

Inphi Corporation is a leader in high-speed data movement. We move big data -- fast, throughout the globe, between data centers, and inside data centers. Inphi's expertise in signal integrity results in reliable data delivery, at high speeds, over a variety of distances. As data volumes ramp exponentially due to video streaming, social media, cloud-based services, and wireless infrastructure, the need for speed has never been greater. That's where we come in. Customers rely on Inphi's solutions to develop and build out the Service Provider and Cloud infrastructures, and data centers of tomorrow. To learn more about Inphi, visit www.inphi.com.

 

# # #

 

Cautionary Note Concerning Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by terms such as outlook, believe, expect, may, will, provide, continue, could, and should, and the negative of these terms or other similar expressions. These statements include statements relating to: the Company’s business outlook and current expectations for 2020, including with respect to the fourth quarter of 2020, revenue, gross margin, stock-based compensation expense, net income or loss, and earnings per share; the Company’s expectations regarding growth opportunities; strength in both our cloud data center and telecom markets, our operating model and the benefits of using non-GAAP financial measures. These statements are based on current expectations and assumptions that are subject to risks and uncertainties. Actual results could differ materially from those anticipated as a result of various factors, including: the Company’s ability to sustain profitable operations due to its history of losses and accumulated deficit; the proposed acquisition, dependence on a limited number of customers for a substantial portion of revenue and lack of long-term purchase commitments from customers; product defects; risk related to intellectual property matters, lengthy sales cycle and competitive selection process; lengthy and expensive qualification processes; ability to develop new or enhanced products in a timely manner; development of target markets; market demand for the Company’s products; reliance on third parties to manufacture, assemble and test products; ability to compete; the ability to effectively integrate eSilicon and other risks inherent in fabless semiconductor businesses. In addition, actual results could differ materially due to changes in tax rates or tax benefits available, changes in demand, including as a result of the impact of the COVID-19 pandemic, changes in government regulation, changes in claims that may or may not be asserted, as well as changes in pending litigation. For a discussion of these and other related risks, please refer to Inphi Corporation’s recent SEC filings, including its Annual Report on Form 10-K for the year ended December 31, 2019, which are available on the SEC’s website at www.sec.gov. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. Inphi Corporation undertakes no obligation to update forward-looking statements for any reason, except as required by law, even as new information becomes available or other events occur in the future.

 

Inphi, the Inphi logo and Think fast are registered trademarks of Inphi Corporation. All other trademarks used herein are the property of their respective owners. 

 

 

Corporate Contact:

Kim Markle

408-217-7329

kmarkle@inphi.com

Investor Contact:

Vernon P. Essi, Jr.

408-606-6524

investors@inphi.com

 

 

 

INPHI CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands of dollars, except share and per share amounts)

(Unaudited)

 

   

Three Months Ended
September 30,

   

Nine Months Ended
September 30,

 
   

2020

   

2019

   

2020

   

2019

 

Revenue

  $ 180,691     $ 94,231     $ 495,413     $ 262,739  

Cost of revenue

    79,151       39,749       227,244       111,517  

Gross margin

    101,540       54,482       268,169       151,222  

Operating expenses:

                               

Research and development

    66,832       44,895       198,701       133,999  

Sales and marketing

    15,341       12,311       45,274       35,344  

General and administrative

    13,125       8,165       38,508       22,478  

Total operating expenses

    95,298       65,371       282,483       191,821  

Income (loss) from operations

    6,242       (10,889 )     (14,314 )     (40,599 )

Loss on early extinguishment of convertible debt

    (149 )     -       (13,446 )     -  

Interest expense, net of other income

    (8,285 )     (4,672 )     (18,475 )     (17,652 )

Loss before income taxes

    (2,192 )     (15,561 )     (46,235 )     (58,251 )

Provision for income taxes

    1,188       619       1,482       1,252  

Net loss

  $ (3,380 )   $ (16,180 )   $ (47,717 )   $ (59,503 )
                                 

Earnings per share:

                               

Basic

  $ (0.07 )   $ (0.36 )   $ (0.97 )   $ (1.32 )

Diluted

  $ (0.07 )   $ (0.36 )   $ (0.97 )   $ (1.32 )
                                 
                                 

Weighted-average shares used in computing earnings per share:

                               

Basic

    51,971,621       45,517,862       48,986,248       45,057,539  

Diluted

    51,971,621       45,517,862       48,986,248       45,057,539  

 

The following table presents details of stock-based compensation expense included in each functional line item in the consolidated statements of operations above: 

 

   

Three Months Ended
September 30,

   

Nine Months Ended
September 30,

 
   

2020

   

2019

   

2020

   

2019

 
   

(in thousands of dollars)

   

(in thousands of dollars)

 
   

(Unaudited)

   

(Unaudited)

 

Cost of revenue

  $ 2,136     $ 1,953     $ 6,033     $ 4,432  

Research and development

    16,484       10,297       45,995       30,954  

Sales and marketing

    5,858       4,312       16,320       11,729  

General and administrative

    4,568       3,316       12,953       9,482  
                                 
    $ 29,046     $ 19,878     $ 81,301     $ 56,597  

 

 

 

INPHI CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands of dollars)

(Unaudited)

 

   

September 30,

2020

   

December 31,

2019

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 147,907     $ 282,723  

Investments in marketable securities

    75,077       140,131  

Accounts receivable, net

    95,239       60,295  

Inventories

    108,565       55,013  

Prepaid expenses and other current assets

    16,046       17,463  

Total current assets

    442,834       555,625  
                 

Property and equipment, net

    126,177       79,563  

Goodwill

    181,688       104,502  

Intangible assets, net

    256,170       168,290  

Right of use asset, net

    32,263       33,576  

Other assets, net

    31,549       34,450  

Total assets

  $ 1,070,681     $ 976,006  
                 

Liabilities and Stockholders’ Equity

               

Current liabilities:

               

Accounts payable

  $ 43,863     $ 18,771  

Accrued expenses and other current liabilities

    77,834       51,820  

Deferred revenue

    3,238       3,719  

Convertible debt

    107,699       217,467  

Total current liabilities

    232,634       291,777  

Convertible debt

    400,426       258,711  

Other liabilities

    64,940       78,917  

Total liabilities

    698,000       629,405  
                 

Stockholders’ equity:

               

Common stock

    52       46  

Additional paid-in capital

    661,586       587,862  

Accumulated deficit

    (290,524 )     (242,807 )

Accumulated other comprehensive income

    1,567       1,500  

Total stockholders’ equity

    372,681       346,601  

Total liabilities and stockholders’ equity

  $ 1,070,681     $ 976,006  

 

 

 

INPHI CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS  

(in thousands of dollars)

(Unaudited)

 

   

Three Months Ended
September 30,

   

Nine Months Ended
September 30,

 
   

2020

   

2019

   

2020

   

2019

 

Cash flows from operating activities:

                               

Net loss

  $ (3,380 )   $ (16,180 )   $ (47,717 )   $ (59,503 )

Adjustments to reconcile net loss to net cash provided by operating activities:

                               

Depreciation, amortization and stock-based compensation

    59,871       44,718       174,536       129,955  

Amortization and accretion related to debt

    6,653       7,210       22,584       21,015  

Loss on early extinguishment of debt

    149       -       13,446       -  

Deferred income taxes

    914       490       1,158       936  

Net unrealized gain on equity investments

    (199 )     (2,152 )     (1,943 )     (2,077 )

Realized gain from investment

    -       -       (4,999 )     -  

Loss on termination of software lease contracts

    -       -       3,370       -  

Other noncash items

    543       (319 )     173       (533 )

Changes in assets and liabilities, net of acquisition

    (26,533 )     (8,180 )     (49,665 )     (14,804 )

Net cash provided by operating activities

    38,018       25,587       110,943       74,989  
                                 

Cash flows from investing activities:

                               

Purchases of property and equipment

    (24,666 )     (4,617 )     (52,515 )     (17,227 )

Net sale or maturities (purchases) of marketable securities

    12,669       (19,496 )     65,403       (36,879 )

Purchases of intangible assets

    (351 )     (687 )     (628 )     (1,137 )

Acquisitions of business and equity investments, net of cash and proceeds

    -       (3,000 )     (214,731 )     (3,000 )

Net cash used in investing activities

    (12,348 )     (27,800 )     (202,471 )     (58,243 )
                                 

Cash flows from financing activities:

                               

Proceeds from exercise of stock options and ESPP

    4,059       3,672       10,070       8,281  

Minimum tax withholding paid on behalf of employees for net share settlement

    (6,111 )     (3,132 )     (49,170 )     (25,698 )

Payments of obligations related to purchase of intangible assets and equipment financing

    (7,476 )     (6,833 )     (31,269 )     (20,229 )

Proceeds from issuance of convertible debt, net of cost

    -       -       492,743       -  

Payment for convertible debt debt repurchases and conversion

    (2,220 )     -       (410,002 )     -  

Purchase of capped call options

    -       -       (55,660 )     -  

Net cash used in financing activities

    (11,748 )     (6,293 )     (43,288 )     (37,646 )
                                 

Net increase (decrease) in cash and cash equivalents

    13,922       (8,506 )     (134,816 )     (20,900 )

Cash and cash equivalents at beginning of period

    133,985       159,624       282,723       172,018  
                                 

Cash and cash equivalents at end of period

  $ 147,907     $ 151,118     $ 147,907     $ 151,118  

 

Note: As previously disclosed in the 2019 10K and subsequent 10Qs, the Company has revised the above statements of cash flows for the three and nine months in 2019 to correct a classification error between investing and financing activities.

 

 

 

INPHI CORPORATION

RECONCILIATION OF GAAP  TO NON-GAAP MEASURES

(in thousands of dollars, except share and per share amounts)

 

To supplement the financial data presented on a GAAP basis, the Company discloses certain non-GAAP financial measures, which exclude stock-based compensation, legal, transition costs and other expenses, purchase price fair value adjustments related to acquisitions, non-cash interest expense and loss on extinguishment related to convertible debt, unrealized gain or loss on equity investments, lease expense on building not occupied and deferred tax asset valuation allowance. These non-GAAP financial measures are not in accordance with GAAP. These results should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures. The Company believes that its non-GAAP financial information provides useful information to management and investors regarding financial and business trends relating to its financial condition and results of operations because it excludes charges or benefits that management considers to be outside of the Company’s core operating results. The Company believes that the non-GAAP measures of gross margin, income from operations, net income and earnings per share, in combination with the Company’s financial results calculated in accordance with GAAP, provide investors with additional perspective and a more meaningful understanding of the Company’s ongoing operating performance. In addition, the Company’s management uses these non-GAAP measures to review and assess the financial performance of the Company, to determine executive officer incentive compensation and to plan and forecast performance in future periods. The Company’s non-GAAP measurements are not prepared in accordance with GAAP, and are not an alternative to GAAP financial information, and may be calculated differently than non-GAAP financial information disclosed by other companies.

 

 

 

RECONCILIATION OF GAAP  NET INCOME TO NON-GAAP NET INCOME

(in thousands of dollars, except share and per share amounts)

(Unaudited)

 

   

Three Months Ended
September 30,

     

Nine Months Ended
September 30,

   
   

2020

     

2019

     

2020

     

2019

   

GAAP gross margin to Non-GAAP gross margin

                                       

GAAP gross margin

  $ 101,540         54,482       $ 268,169       $ 151,222    

Adjustments to GAAP gross margin:

                                       

Stock-based compensation

    2,136  

(a)

    1,953  

(a)

    6,033  

(a)

    4,432  

(a)

Amortization of inventory step-up

    143  

(b)

    -         4,482  

(b)

    -    

Amortization of intangibles

    12,380  

(c)

    9,724  

(c)

    38,844  

(c)

    29,172  

(c)

Depreciation on step-up values of fixed assets

    (207 )

(d)

    (3 )

(d)

    223  

(d)

    (27 )

(d)

Non-GAAP gross margin

  $ 115,992       $ 66,156       $ 317,751       $ 184,799    
                                         

GAAP operating expenses to Non-GAAP operating expenses

                                       

GAAP research and development

  $ 66,832       $ 44,895       $ 198,701       $ 133,999    

Adjustments to GAAP research and development:

                                       

Stock-based compensation

    (16,484 )

(a)

    (10,297 )

(a)

    (45,995 )

(a)

    (30,954 )

(a)

Depreciation on step-up values of fixed assets

    (131 )

(d)

    (157 )

(d)

    (255 )

(d)

    (354 )

(d)

Acquisition related expenses

    (888 )

(e)

    -         (10,291 )

(e)

    -    

Non-GAAP research and development

  $ 49,329       $ 34,441       $ 142,160       $ 102,691    
                                         

GAAP sales and marketing

  $ 15,341       $ 12,311       $ 45,274       $ 35,344    

Adjustments to GAAP sales and marketing:

                                       

Stock-based compensation

    (5,858 )

(a)

    (4,312 )

(a)

    (16,320 )

(a)

    (11,729 )

(a)

Amortization of intangibles

    (2,432 )

(c)

    (2,431 )

(c)

    (7,295 )

(c)

    (7,293 )

(c)

Depreciation on step-up values of fixed assets

    (16 )

(d)

    (2 )

(d)

    (37 )

(d)

    (7 )

(d)

Acquisition related expenses

    (63 )

(e)

    -         (740 )

(e)

    -    

Non-GAAP sales and marketing

  $ 6,972       $ 5,566       $ 20,882       $ 16,315    
                                         

GAAP general and administrative

  $ 13,125       $ 8,165       $ 38,508       $ 22,478    

Adjustments to GAAP general and administrative:

                                       

Stock-based compensation

    (4,568 )

(a)

    (3,316 )

(a)

    (12,953 )

(a)

    (9,482 )

(a)

Amortization of intangibles

    (69 )

(c)

    (116 )

(c)

    (209 )

(c)

    (348 )

(c)

Depreciation on step-up values of fixed assets

    3  

(d)

    (5 )

(d)

    (125 )

(d)

    (14 )

(d)

Acquisition related expenses

    (1,641 )

(e)

    -         (6,632 )

(e)

    -    

Expense on lease that was not yet occupied

    (462 )

(f)

    -         (1,709 )

(f)

    -    

Loss on claim settlement from ClariPhy acquisition

    -         -         -         (400 )

(g)

Non-GAAP general and administrative

  $ 6,388       $ 4,728       $ 16,880       $ 12,234    

Non-GAAP total operating expenses

  $ 62,689       $ 44,735       $ 179,922       $ 131,240    

Non-GAAP income from operations

  $ 53,303       $ 21,421       $ 137,829       $ 53,559    
                                         

GAAP net loss to Non-GAAP net income

                                       

GAAP net loss

  $ (3,380 )     $ (16,180 )     $ (47,717 )     $ (59,503 )  

Adjusting items to GAAP net loss:

                                       

Operating expenses related to stock-based compensation expense

    29,046  

(a)

    19,878  

(a)

    81,301  

(a)

    56,597  

(a)

Amortization of inventory step-up

    143  

(b)

    -         4,482  

(b)

    -    

Amortization of intangibles related to purchase price

    14,881  

(c)

    12,271  

(c)

    46,348  

(c)

    36,813  

(c)

Depreciation on step-up values of fixed assets

    (63 )

(d)

    161  

(d)

    640  

(d)

    348  

(d)

Acquisition related expenses

    2,592  

(e)

    -         17,663  

(e)

    -    

Expense on lease that was not yet occupied

    462  

(f)

    -         1,709  

(f)

         

Loss on claim settlement from ClariPhy acquisition

    -         -         -         400  

(g)

Accretion and amortization expense on convertible debt

    6,653  

(h)

    7,210  

(h)

    22,584  

(h)

    21,015  

(h)

Loss on extinguishment of convertible debt

    149  

(i)

    -         13,446  

(i)

    -    

Net realized and unrealized loss (gain) on equity investment

    (199 )

(j)

    (2,152 )

(j)

    (6,942 )

(j)

    (2,077 )

(j)

Loss on retirement of certain property and equipment from acquisitions

    405  

(k)

    7  

(k)

    445  

(k)

    7  

(k)

Loss on claim settlement from Exactik disposition

    -         -         -         296  

(l)

Valuation allowance and tax effect of the adjustments above from GAAP to non-GAAP

    (2,756 )

(m)

    297  

(m)

    (3,593 )

(m)

    (403 )

(m)

Non-GAAP net income

  $ 47,933       $ 21,492       $ 130,366       $ 53,493    
                                         

Shares used in computing non-GAAP basic earnings per share

    51,971,621         45,517,862         48,986,248         45,057,539    
                                         

Shares used in computing non-GAAP diluted earnings per share before offsetting shares from call option

    55,676,182         49,912,318         54,436,550         47,920,275    

Offsetting shares from call option

    1,314,251         1,694,050         1,581,182         827,059    

Shares used in computing non-GAAP diluted earnings per share

    54,361,931         48,218,268         52,855,368         47,093,216    
                                         

Non-GAAP earnings per share:

                                       

Basic

  $ 0.92       $ 0.47       $ 2.66       $ 1.19    

Diluted

  $ 0.88       $ 0.45       $ 2.47       $ 1.14    
                                         

GAAP gross margin as a % of revenue

    56.2 %       57.8 %       54.1 %       57.6 %  

Stock-based compensation

    1.2 %       2.1 %       1.2 %       1.7 %  

Amortization of inventory fair value step-up and intangibles

    6.8 %       10.3 %       8.8 %       11.0 %  

Non-GAAP gross margin as a % of revenue

    64.2 %       70.2 %       64.1 %       70.3 %  

 

 

 

(a)

Reflects the stock-based compensation expense recorded relating to stock-based awards. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(b)

Reflects the cost of goods sold fair value amortization of inventory step-up related to acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(c)

Reflects the fair value amortization of intangibles related to acquisition. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(d)

Reflects the fair value depreciation of fixed assets related to acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(e)

Reflects the legal, transition costs and other expenses related to acquisitions. The transition costs also include short-term cash retention bonus payments to eSilicon employees. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(f)

Reflects the expense on building lease not yet occupied. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(g)

Reflects the loss on settlement of certain customer claims from the ClariPhy acquisition. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(h)

Reflects the accretion and amortization expense on convertible debt. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(i)

Reflects the loss on early extinguishment of convertible debt. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(j)

Reflects the unrealized and realized gain or loss on equity investments. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(k)

Reflects the loss on disposal of certain property and equipment from the acquisitions. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(l)

Reflects the loss on settlement of claim from the Exactik business disposal. The Company excludes these items when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

(m)

Reflects the change in valuation allowance and delta in interim period tax allocation from GAAP to non-GAAP related to non-GAAP adjustments. The Company excludes this item when it evaluates the continuing operational performance of the Company as management believes this GAAP measure is not indicative of its core operating performance.

 

 

 

INPHI CORPORATION

RECONCILIATION OF GAAP  TO NON-GAAP MEASURES -FOURTH QUARTER 2020 GUIDANCE

(in thousands of dollars, except share and per share amounts)

(Unaudited)

 

   

Three Months Ending
December 31, 2020

 
   

High

   

Low

 

Estimated GAAP net loss

  $ (950 )   $ (2,650 )

Adjusting items to estimated GAAP net loss:

               

Operating expenses related to stock-based compensation expense

    30,000       28,000  

Amortization of intangibles

    14,900       14,900  

Amortization of step up values of acquired inventories

    140       140  

Amortization of step up values of acquired property and equipment

    60       60  

Acquisition related expenses

    3,000       3,000  

Amortization of convertible debt interest cost

    6,650       6,650  

Tax effect of GAAP to non-GAAP adjustments

    (3,200 )     (2,900 )

Estimated non-GAAP net income

  $ 50,600     $ 47,200  
                 

Shares used in computing estimated non-GAAP diluted earnings per share

    55,665,000       55,665,000  
                 

Estimated non-GAAP diluted earnings per share

  $ 0.91     $ 0.85  
                 
                 

Revenue

  $ 188,750     $ 185,250  
                 

GAAP gross margin

  $ 107,575     $ 103,460  

as a % of revenue

    57.0 %     55.8 %

Adjusting items to estimated GAAP gross margin:

               

Stock-based compensation

    2,000       2,000  

Amortization of step up values of acquired inventories

    140       140  

Amortization of intangibles

    12,400       12,400  

Estimated non-GAAP gross margin

  $ 122,115     $ 118,000  

as a % of revenue

    64.7 %     63.7 %