Lattice Semiconductor Reports First Quarter 2022 Results

  • Revenue increases 30% compared to Q1 2021 and 6% compared to Q4 2021
  • Gross Margin expands to 66.9% / 67.7% for Q1 2022 on a GAAP / Non-GAAP basis, compared to 61.0% / 61.7%, respectively, for Q1 2021
  • Net Income improves to $0.26 / $0.37 per diluted share for Q1 2022 on a GAAP / Non-GAAP basis, compared to $0.13 / $0.22, respectively, for Q1 2021

* GAAP represents U.S. Generally Accepted Accounting Principles. Non-GAAP represents GAAP excluding the impact of certain activities which the Company's management excludes in analyzing the Company's operating results and in understanding trends in the Company's earnings. Additional information relating to these measures is included below in “Non-GAAP Financial Measures.” For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."

Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal first quarter ended April 2, 2022.

Jim Anderson, president and CEO, said, "We drove 30% year-over-year revenue growth in Q1 2022, with a year-over-year increase in net income of 92% on a GAAP basis and 72% on a non-GAAP basis. Lattice’s strong revenue and profit growth are driven by our strategic focus and expansion in secular growth markets, our rapidly expanding product portfolio, and our relentless focus on execution."

Sherri Luther, CFO, said, "In Q1 2022, we achieved record operating profit of 25.1% on a GAAP basis and 36.3% on a non-GAAP basis with continued gross margin expansion of 590 basis points on a GAAP basis and 600 basis points on a non-GAAP basis compared to Q1 2021. We continued to focus on cash generation, achieving a 47% increase in operating cash flow in Q1 2022 compared to Q1 2021, while executing our sixth consecutive quarter of share buybacks."

Selected First Quarter 2022 Financial Results and Comparisons (in thousands, except per share data)

 

 

GAAP Financial Results (unaudited)

 

 

Q1 2022

 

 

Q4 2021

 

 

Q1 2021

 

 

Q/Q

 

Y/Y

Revenue

 

$

150,515

 

 

$

141,795

 

 

$

115,716

 

 

6.1%

 

30.1%

Gross Margin %

 

 

66.9

%

 

 

64.2

%

 

 

61.0

%

 

270 bps

 

590 bps

R&D Expense %

 

 

21.6

%

 

 

21.3

%

 

 

20.8

%

 

30 bps

 

80 bps

SG&A Expense %

 

 

19.1

%

 

 

20.2

%

 

 

21.7

%

 

(110) bps

 

(260) bps

Operating Expense

 

$

63,004

 

 

$

61,244

 

 

$

49,937

 

 

2.9%

 

26.2%

Operating Income

 

$

37,763

 

 

$

29,836

 

 

$

20,649

 

 

26.6%

 

82.9%

Net Income

 

$

36,078

 

 

$

28,532

 

 

$

18,813

 

 

26.4%

 

91.8%

Net Income per Share - Basic

 

$

0.26

 

 

$

0.21

 

 

$

0.14

 

 

$0.05

 

$ 0.12

Net Income per Share - Diluted

 

$

0.26

 

 

$

0.20

 

 

$

0.13

 

 

$0.06

 

$ 0.13

 

 

Non-GAAP* Financial Results (unaudited)

 

 

Q1 2022

 

 

Q4 2021

 

 

Q1 2021

 

 

Q/Q

 

Y/Y

Revenue

 

$

150,515

 

 

$

141,795

 

 

$

115,716

 

 

6.1%

 

30.1%

Gross Margin %

 

 

67.7

%

 

 

65.1

%

 

 

61.7

%

 

260 bps

 

600 bps

R&D Expense %

 

 

18.2

%

 

 

18.0

%

 

 

18.3

%

 

20 bps

 

(10) bps

SG&A Expense %

 

 

13.2

%

 

 

13.9

%

 

 

15.4

%

 

(70) bps

 

(220) bps

Operating Expense

 

$

47,243

 

 

$

45,752

 

 

$

38,940

 

 

3.3%

 

21.3%

Operating Income

 

$

54,645

 

 

$

46,609

 

 

$

32,419

 

 

17.2%

 

68.6%

Net Income

 

$

52,696

 

 

$

45,345

 

 

$

30,693

 

 

16.2%

 

71.7%

Net Income per Share - Basic

 

$

0.38

 

 

$

0.33

 

 

$

0.23

 

 

$ 0.05

 

$ 0.15

Net Income per Share - Diluted

 

$

0.37

 

 

$

0.32

 

 

$

0.22

 

 

$ 0.05

 

$ 0.15

First Quarter 2022 Highlights

 

Revenue Growth: Fifth consecutive quarter of double-digit growth year-over-year, with revenue increasing 30% in Q1 2022 compared to Q1 2021 and 6% compared to Q4 2021.

 

Profit Expansion: Gross margin expanded 590 basis points on a GAAP basis and 600 basis points on a non-GAAP basis compared to Q1 2021, with net income per diluted share increasing 100% on a GAAP basis and 68% on a non-GAAP basis compared to Q1 2021.

 

Lattice CertusPro-NX Begins Shipping: Lattice CertusPro-NX, a new advanced general-purpose FPGA family and the fourth device family in the Nexus platform, began production shipments to customers in Q1 2022. Lattice CertusPro-NX, delivers best-in-class system bandwidth, industry-leading power efficiency, and support for a wide range of markets and applications.

 

Expanded Lattice mVision™ Solution Stack Capabilities: Based on the popular Lattice Nexus™ platform, the latest Lattice mVision™ Solution Stack enhancements help accelerate the development of low power embedded vision applications, including Machine Vision, Robotics, ADAS and Video Surveillance.

 

Lattice Wins Back-to-Back Cyber Security Awards: For the second year in a row, Lattice was named a Cyber Security Global Excellence Awards® winner, with the Lattice SupplyGuard™ service and Lattice Sentry™ solution stack both winning in the Cyber Security Solution & Service category.

Business Outlook - Second Quarter of 2022:

 

Revenue for the second quarter of 2022 is expected to be between $153 million and $163 million.

 

Gross margin percentage for the second quarter of 2022 is expected to be 68% plus or minus 1% on a non-GAAP basis.

 

Total operating expenses for the second quarter of 2022 are expected to be between $48 million and $50 million on a non-GAAP basis.

Non-GAAP Financial Measures: In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release makes reference to non-GAAP financial measures. With respect to the outlook for the second quarter of 2022, certain items that affect GAAP measurement of financial measures are out of the Company’s control and/or cannot be reasonably predicted. Consequently, the Company is unable to provide a reasonable estimate of GAAP measurement for guidance or a corresponding reconciliation to GAAP for the quarter. Additional information regarding the reasons the Company uses non-GAAP measures, a reconciliation of these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below, following the GAAP financial information.

Investor Conference Call / Webcast Details:

Lattice Semiconductor will review the Company's financial results for the fiscal first quarter 2022, and business outlook on Tuesday, May 3 at 5:00 p.m. Eastern Time. The dial-in number for the live audio call is 1-888-684-5603 or 1-918-398-4852 with conference identification number 2493099. A live webcast of the conference call will also be available on the investor relations section of www.latticesemi.com. The Company's financial guidance will be limited to the comments on its public quarterly earnings call and the public business outlook statements contained in this press release.

Forward-Looking Statements Notice:

The foregoing paragraphs contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, that involve estimates, assumptions, risks and uncertainties. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Such forward-looking statements include, but are not limited to, statements relating to our strong growth; our ability to continue to execute on our long-term strategy and financial model; and the statements under the heading “Business Outlook - Second Quarter of 2022.” Other forward-looking statements may be indicated by words such as “will,” “could,” “should,” “would,” “may,” “expect,” “plan,” “project,” “anticipate,” “intend,” “forecast,” “future,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue” or the negative of these terms or other comparable terminology.

Estimates of future revenue are inherently uncertain due to such factors such as global economic conditions which may affect customer demand, pricing pressures, competitive actions, and international trade disputes and sanctions. In addition, the COVID-19 pandemic continues to impact the overall economy and, as a result of the foregoing, may negatively impact our operating results for future periods. Actual gross margin percentage and operating expenses could vary from the estimates on the basis of, among other things, changes in revenue levels, changes in product pricing and mix, changes in wafer, assembly, test and other costs, variations in manufacturing yields, the failure to sustain operational improvements, and the actual amount of compensation charges due to stock price changes. Actual results may differ materially from our expectations and are subject to risks and uncertainties that relate more broadly to our overall business, including those described in Item 1A in Lattice’s most recent Annual Report on Form 10-K and as may be supplemented from time-to-time in Lattice’s other filings with the Securities and Exchange Commission, all of which are expressly incorporated herein by reference.

Further economic and market disruptions from COVID-19 and demand changes in secular growth markets may increase or change the severity of our other risks reported in Item 1A in Lattice’s most recent Annual Report on Form 10-K. Lattice believes these and other risks and uncertainties could cause actual results to differ materially from the forward-looking statements. New risk factors emerge from time to time and it is not possible for Lattice’s management to predict all risk factors. You should not unduly rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Non-GAAP Financial Measures:

Included within this press release and the accompanying tables and notes are certain non-GAAP financial measures that supplement the Company's consolidated financial information prepared in accordance with U.S. GAAP. The non-GAAP measures presented exclude charges and adjustments primarily related to stock-based compensation and related tax effects, amortization of acquired intangible assets, restructuring plans and other charges, and the estimated tax effect of these items. These charges and adjustments are a result of periodic or non-core operating activities of the Company. The Company describes these non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures in the tables and notes attached to this press release.

The Company's management believes that these non-GAAP financial measures provide an additional and useful way of viewing aspects of our performance that, when viewed in conjunction with our GAAP results, provide a more comprehensive understanding of the various factors and trends affecting our ongoing financial performance and operating results than GAAP measures alone. Management also uses these non-GAAP measures for strategic and business decision-making, internal budgeting, forecasting, and resource allocation processes and believes that investors should have access to similar data.

These non-GAAP measures are included solely for informational and comparative purposes and are not meant as a substitute for GAAP and should be considered together with the consolidated financial information located in the tables attached to this press release.

About Lattice Semiconductor Corporation:

Lattice Semiconductor (NASDAQ: LSCC) is the low power programmable leader. We solve customer problems across the network, from the Edge to the Cloud, in the growing communications, computing, industrial, automotive and consumer markets. Our technology, long-standing relationships, and commitment to world-class support let our customers quickly and easily unleash their innovation to create a smart, secure, and connected world.

For more information about Lattice, please visit www.latticesemi.com. You can also follow us via LinkedIn, Twitter, Facebook, YouTube, WeChat, Weibo or Youku.

Lattice Semiconductor Corporation

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

 

April 2,

 

 

January 1,

 

 

April 3,

 

 

 

2022

 

 

2022

 

 

2021

 

Revenue

 

$

150,515

 

 

$

141,795

 

 

$

115,716

 

Cost of sales

 

 

49,748

 

 

 

50,715

 

 

 

45,130

 

Gross margin

 

 

100,767

 

 

 

91,080

 

 

 

70,586

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

32,555

 

 

 

30,229

 

 

 

24,066

 

Selling, general, and administrative

 

 

28,771

 

 

 

28,646

 

 

 

25,092

 

Amortization of acquired intangible assets

 

 

1,169

 

 

 

804

 

 

 

603

 

Restructuring

 

 

54

 

 

 

394

 

 

 

176

 

Acquisition related charges

 

 

455

 

 

 

1,171

 

 

 

 

Total operating expenses

 

 

63,004

 

 

 

61,244

 

 

 

49,937

 

Income from operations

 

 

37,763

 

 

 

29,836

 

 

 

20,649

 

Interest expense

 

 

(708

)

 

 

(657

)

 

 

(718

)

Other (expense) income, net

 

 

(22

)

 

 

(68

)

 

 

(162

)

Income before income taxes

 

 

37,033

 

 

 

29,111

 

 

 

19,769

 

Income tax expense (benefit)

 

 

955

 

 

 

579

 

 

 

956

 

Net income

 

$

36,078

 

 

$

28,532

 

 

$

18,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.26

 

 

$

0.21

 

 

$

0.14

 

Diluted

 

$

0.26

 

 

$

0.20

 

 

$

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

137,500

 

 

 

137,048

 

 

 

136,401

 

Diluted

 

 

141,281

 

 

 

141,587

 

 

 

141,674

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

April 2,

 

 

January 1,

 

 

 

2022

 

 

2022

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

122,989

 

 

$

131,570

 

Accounts receivable, net

 

 

83,055

 

 

 

79,859

 

Inventories, net

 

 

71,773

 

 

 

67,594

 

Other current assets

 

 

21,368

 

 

 

22,328

 

Total current assets

 

 

299,185

 

 

 

301,351

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

39,626

 

 

 

38,094

 

Operating lease right-of-use assets

 

 

22,378

 

 

 

23,818

 

Intangible assets, net

 

 

28,350

 

 

 

29,782

 

Goodwill

 

 

315,358

 

 

 

315,358

 

Other long-term assets

 

 

16,029

 

 

 

18,091

 

 

 

$

720,926

 

 

$

726,494

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

38,491

 

 

$

34,597

 

Accrued expenses

 

 

27,062

 

 

 

26,444

 

Accrued payroll obligations

 

 

16,328

 

 

 

27,967

 

Current portion of long-term debt

 

 

17,182

 

 

 

17,173

 

Total current liabilities

 

 

99,063

 

 

 

106,181

 

 

 

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

 

136,461

 

 

 

140,760

 

Long-term operating lease liabilities, net of current portion

 

 

17,735

 

 

 

19,248

 

Other long-term liabilities

 

 

46,112

 

 

 

48,672

 

Total liabilities

 

 

299,371

 

 

 

314,861

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

421,555

 

 

 

411,633

 

 

 

$

720,926

 

 

$

726,494

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

 

April 2,

 

 

April 3,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

36,078

 

 

$

18,813

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

14,125

 

 

 

10,454

 

Depreciation and amortization

 

 

7,179

 

 

 

5,901

 

Other non-cash adjustments

 

 

1,740

 

 

 

1,679

 

Net changes in assets and liabilities

 

 

(15,917

)

 

 

(7,476

)

Net cash provided by (used in) operating activities

 

 

43,205

 

 

 

29,371

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(4,426

)

 

 

(1,270

)

Other investing activities

 

 

(2,704

)

 

 

(3,056

)

Net cash provided by (used in) investing activities

 

 

(7,130

)

 

 

(4,326

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(4,375

)

 

 

 

Repurchase of common stock

 

 

(15,000

)

 

 

(15,002

)

Net cash flows related to stock compensation exercises

 

 

(25,028

)

 

 

(6,870

)

Net cash provided by (used in) financing activities

 

 

(44,403

)

 

 

(21,872

)

Effect of exchange rate change on cash

 

 

(253

)

 

 

(237

)

Net increase (decrease) in cash and cash equivalents

 

 

(8,581

)

 

 

2,936

 

Beginning cash and cash equivalents

 

 

131,570

 

 

 

182,332

 

Ending cash and cash equivalents

 

$

122,989

 

 

$

185,268

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information and non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Interest paid

 

$

552

 

 

$

592

 

Income taxes paid, net of refunds

 

$

761

 

 

$

675

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

 

April 2,

 

 

January 1,

 

 

April 3,

 

 

 

2022

 

 

2022

 

 

2021

 

Balance Sheet Information

 

 

 

 

 

 

 

 

 

 

 

 

A/R Days Revenue Outstanding (DSO)

 

 

50

 

 

 

51

 

 

 

56

 

Inventory Days (DIO)

 

 

132

 

 

 

122

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue% (by Geography)

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

 

72

%

 

 

71

%

 

 

76

%

Americas

 

 

15

%

 

 

19

%

 

 

14

%

Europe (incl. Africa)

 

 

13

%

 

 

10

%

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue% (by End Market)

 

 

 

 

 

 

 

 

 

 

 

 

Communications and Computing

 

 

42

%

 

 

43

%

 

 

43

%

Industrial and Automotive

 

 

46

%

 

 

42

%

 

 

43

%

Consumer

 

 

10

%

 

 

9

%

 

 

10

%

Licensing and Services

 

 

2

%

 

 

6

%

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue% (by Channel)

 

 

 

 

 

 

 

 

 

 

 

 

Distribution

 

 

90

%

 

 

86

%

 

 

85

%

Direct

 

 

10

%

 

 

14

%

 

 

15

%

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

 

April 2,

 

 

January 1,

 

 

April 3,

 

 

 

2022

 

 

2022

 

 

2021

 

Gross Margin Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross margin

 

$

100,767

 

 

$

91,080

 

 

$

70,586

 

Stock-based compensation - gross margin (1)

 

 

1,121

 

 

 

1,281

 

 

 

773

 

Non-GAAP Gross margin

 

$

101,888

 

 

$

92,361

 

 

$

71,359

 

Gross Margin % Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross margin %

 

 

66.9

%

 

 

64.2

%

 

 

61.0

%

Cumulative effect of non-GAAP Gross Margin adjustments

 

 

0.8

%

 

 

0.9

%

 

 

0.7

%

Non-GAAP Gross margin %

 

 

67.7

%

 

 

65.1

%

 

 

61.7

%

Research and Development Expense % (R&D Expense %) Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP R&D Expense %

 

 

21.6

%

 

 

21.3

%

 

 

20.8

%

Stock-based compensation - R&D (1)

 

 

(3.4

)%

 

 

(3.3

)%

 

 

(2.5

)%

Non-GAAP R&D Expense %

 

 

18.2

%

 

 

18.0

%

 

 

18.3

%

Selling, General, and Administrative Expense % (SG&A Expense %) Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SG&A Expense %

 

 

19.1

%

 

 

20.2

%

 

 

21.7

%

Stock-based compensation - SG&A (1)

 

 

(5.9

)%

 

 

(6.3

)%

 

 

(6.3

)%

Non-GAAP SG&A Expense %

 

 

13.2

%

 

 

13.9

%

 

 

15.4

%

Operating Expenses Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating expenses

 

$

63,004

 

 

$

61,244

 

 

$

49,937

 

Stock-based compensation - operations (1)

 

 

(14,083

)

 

 

(13,658

)

 

 

(10,218

)

Amortization of acquired intangible assets

 

 

(1,169

)

 

 

(804

)

 

 

(603

)

Restructuring and other charges (2)

 

 

(509

)

 

 

(1,030

)

 

 

(176

)

Non-GAAP Operating expenses

 

$

47,243

 

 

$

45,752

 

 

$

38,940

 

Income from Operations Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income from operations

 

$

37,763

 

 

$

29,836

 

 

$

20,649

 

Stock-based compensation - gross margin (1)

 

 

1,121

 

 

 

1,281

 

 

 

773

 

Stock-based compensation - operations (1)

 

 

14,083

 

 

 

13,658

 

 

 

10,218

 

Amortization of acquired intangible assets

 

 

1,169

 

 

 

804

 

 

 

603

 

Restructuring and other charges (2)

 

 

509

 

 

 

1,030

 

 

 

176

 

Non-GAAP Income from operations

 

$

54,645

 

 

$

46,609

 

 

$

32,419

 

Income from Operations % Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income from operations %

 

 

25.1

%

 

 

21.0

%

 

 

17.8

%

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

 

 

11.2

%

 

 

11.9

%

 

 

10.2

%

Non-GAAP Income from operations %

 

 

36.3

%

 

 

32.9

%

 

 

28.0

%

(1)

 

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

 

Other charges includes Acquisition related charges in the three months ended January 1, 2022 of $1.2 million.

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

 

 

Three Months Ended

 

 

 

April 2,

 

 

January 1,

 

 

April 3,

 

 

 

2022

 

 

2022

 

 

2021

 

Income Tax Expense (Benefit) Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income tax expense (benefit)

 

$

955

 

 

$

579

 

 

$

956

 

Estimated tax effect of non-GAAP adjustments (3)

 

 

264

 

 

 

(40

)

 

 

(110

)

Non-GAAP Income tax expense (benefit)

 

$

1,219

 

 

$

539

 

 

$

846

 

Net Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income

 

$

36,078

 

 

$

28,532

 

 

$

18,813

 

Stock-based compensation - gross margin (1)

 

 

1,121

 

 

 

1,281

 

 

 

773

 

Stock-based compensation - operations (1)

 

 

14,083

 

 

 

13,658

 

 

 

10,218

 

Amortization of acquired intangible assets

 

 

1,169

 

 

 

804

 

 

 

603

 

Restructuring and other charges (2)

 

 

509

 

 

 

1,030

 

 

 

176

 

Estimated tax effect of non-GAAP adjustments (3)

 

 

(264

)

 

 

40

 

 

 

110

 

Non-GAAP Net income

 

$

52,696

 

 

$

45,345

 

 

$

30,693

 

Net Income Per Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income per share - basic

 

$

0.26

 

 

$

0.21

 

 

$

0.14

 

Cumulative effect of Non-GAAP adjustments

 

 

0.12

 

 

 

0.12

 

 

 

0.09

 

Non-GAAP Net income per share - basic

 

$

0.38

 

 

$

0.33

 

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income per share - diluted

 

$

0.26

 

 

$

0.20

 

 

$

0.13

 

Cumulative effect of Non-GAAP adjustments

 

 

0.11

 

 

 

0.12

 

 

 

0.09

 

Non-GAAP Net income per share - diluted

 

$

0.37

 

 

$

0.32

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

137,500

 

 

 

137,048

 

 

 

136,401

 

Diluted

 

 

141,281

 

 

 

141,587

 

 

 

141,674

 

(1)

 

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)

 

Other charges includes Acquisition related charges in the three months ended January 1, 2022 of $1.2 million.

(3)

 

We calculate non-GAAP tax expense by applying our tax provision model to year-to-date and projected income after adjusting for non-GAAP items. The difference between calculated values for GAAP and non-GAAP tax expense has been included as the “Estimated tax effect of non-GAAP adjustments.”

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.