Company Achieved Quarterly Revenue of $18.0 Million, Exceeding Expectations
PLANO, Texas--(BUSINESS WIRE)--Microtune®, Inc. (NASDAQ: TUNE - News) today reported preliminary unaudited financial results for the quarter and nine months ended September 30, 2009.
Net revenue for the third quarter of 2009 was $18.0 million, compared to net revenue of $17.6 million for the second quarter of 2009, and compared to net revenue of $31.9 million for the third quarter of 2008.
On a generally accepted accounting principles (GAAP) basis, net loss per share was $0.08 for the third quarter of 2009. Non-GAAP net loss per share was $0.05 for the third quarter of 2009. A reconciliation of this and other non-GAAP financial measures to the most directly comparable GAAP financial measures can be found in the tables attached to this press release. Non-GAAP net loss excludes non-cash, stock-based compensation expense, expenses related to the ongoing SEC litigation against two of the Company’s former officers and amortization of acquired intangible assets due to the recently completed Auvitek acquisition.
“Given the challenging economic environment, we achieved solid quarterly results, exceeding the revenue expectations we had as we entered the third quarter,” said James A. Fontaine, Microtune President and CEO. “We saw a number of positive trends in our business, including stability in the cable market, and we also feel that we are past the revenue bottom which occurred in the second quarter. We also took a number of positive actions to improve our business, including careful reduction of our expense structure, which we expect will lower our break-even revenue level and enable us to return to non-GAAP profitability in mid-2010.”
Mr. Fontaine continued, "The integration of the team and products from the Auvitek acquisition is proceeding smoothly. Along with the recent announcement of our new MicroCeiver™ technology platform, the acquisition reinforces our confidence in our strategic direction, our integrated tuner-demod product roadmap, and our aggressive move into the DTV market. We believe the technology acquired with Auvitek and the new products we plan to roll out under our new MicroCeiver platform will be significant drivers for growth in the coming years.”
FINANCIAL SUMMARY
FINANCIAL OUTLOOK
BUSINESS HIGHLIGHTS
CONFERENCE CALL As previously announced, Microtune will hold an investors’ conference call today, Thursday, October 22, 2009, at 4:00 P.M. Central Time/5:00 P.M. Eastern Time to discuss the Company’s third quarter 2009 financial results and its outlook for the future.
To participate in the call, interested parties may dial 612-288-0340 (the pass code is “EARNINGS”). Alternatively, interested parties may also listen to the conference call on the Internet by accessing the Company’s website: www.microtune.com. A replay of the conference call will be available until November 5, 2009 via the Company’s website or by dialing 320-365-3844 (the pass code is 118864).
NOTIFICATIONS Included in this press release are Microtune’s unaudited Consolidated Balance Sheets as of September 30, 2009 and December 31, 2008, respectively; its unaudited Consolidated Statements of Operations for the three and nine months ended September 30, 2009 and 2008, respectively; its unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2009 and 2008, respectively; and certain unaudited Additional Financial Information. This financial information should be read in conjunction with the information contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 and in the Company’s Quarterly Report on Form 10-Q for the third quarter of 2009, expected to be filed on or about October 30, 2009.
Also included in this release are certain non-GAAP financial measures, including non-GAAP net income and loss; non-GAAP net income and loss per diluted share; non-GAAP net income and loss per share; shares used in non-GAAP net income and loss per share calculations; non-GAAP cost of sales; non-GAAP research and development (R&D) expenses; and non-GAAP selling, general and administrative (SG&A) expenses. These non-GAAP financial measures do not represent alternative financial measures under GAAP.
In addition, these non-GAAP financial measures may be different from non-GAAP financial measures used by other companies. Furthermore, these non-GAAP financial measures do not reflect a comprehensive view of Microtune’s operations in accordance with GAAP and should only be read in conjunction with the corresponding GAAP financial measures. This information constitutes non-GAAP financial measures within the meaning of Regulation G adopted by the U.S. Securities and Exchange Commission. Accordingly, Microtune has presented herein, and will present in other information it publishes that contains these non-GAAP financial measures, a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures.
Microtune believes the presentation of non-GAAP net income and loss; non-GAAP net income and loss per diluted share; non-GAAP net income and loss per share; shares used in non-GAAP net income and loss per share calculations; non-GAAP cost of sales; non-GAAP R&D expenses; and non-GAAP SG&A expenses included in this release in conjunction with the corresponding GAAP financial measures provide meaningful information for investors, analysts and management in assessing Microtune’s business trends and financial performance. From a financial planning and analysis perspective, Microtune management analyzes its operating results with and without the impact of non-cash, stock-based compensation expenses, fees and expenses relating to the ongoing SEC litigation against two of the Company’s former officers, and amortization of acquired intangible assets.
ABOUT MICROTUNE Microtune, Inc. is a receiver solutions company that designs and markets advanced radio frequency (RF) and demodulator electronics for worldwide customers. Its products, targeted to the cable, digital television and automotive entertainment markets, are engineered to deliver high-performance and reliable video, voice and data signals across a diverse range of end products, from HDTVs, set-top boxes and cable modems to car radios. Microtune is headquartered in Plano, Texas, with key design and sales centers located around the world. The website is www.microtune.com.
MICROTUNE FORWARD-LOOKING STATEMENTS All statements in this release other than statements of historical fact are forward-looking statements that are subject to risks and uncertainties that could cause such statements to differ materially from actual future events or results. Such forward-looking statements are generally, but not necessarily, accompanied by words such as "plan," "if," "estimate," "expect," "believe," "could," "would," "anticipate," "may," or other words that convey uncertainty of future events or outcomes. Such forward-looking statements include, but are not limited to, statements regarding the positive impact of our recent cost reduction efforts, the timing of reaching break-even revenue levels and achieving profitability and our new anticipated break-even levels, the expected benefits of the acquisition of Auvitek, including future financial and operating results. These forward-looking statements and other statements made elsewhere in this release are made in reliance, in part, on the Private Securities Litigation Reform Act of 1995. Factors which could cause actual results to differ from anticipated results include the Company's ability to introduce new products, achieve design wins, maintain customer and strategic partner relationships, forecast customer demand and manage inventory levels (including forecasting customer demand of Auvitek’s products), control and budget expenses, protect proprietary technology and intellectual property, successfully integrate and manage Auvitek, and successfully prosecute and defend any pending or future litigation. Any one of these factors may cause the Company's actual financial results to differ materially from its projected financial results. The forward-looking statements in this release speak only as of the date they are made. We undertake no obligation to revise or update publicly any forward-looking statement for any reason. Readers are referred to our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K, and other Securities and Exchange Commission filings which discuss the foregoing factors as well as other important risk factors that could affect our business, results of operations and financial condition.
EDITOR'S NOTE Microtune is a registered trademark and MicroCeiver is a trademark of Microtune, Inc. All other trademarks are the property of their respective holders. Copyright © 2009 Microtune, Inc. All rights reserved.
| Microtune, Inc. | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (in thousands) | ||||||
| (unaudited) | ||||||
| Assets | September 30, 2009 | December 31, 2008 | ||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 30,711 | $ | 46,097 | ||
| Short-term investments | 50,000 | 40,000 | ||||
| Accounts receivable, net | 8,247 | 9,495 | ||||
| Inventories, net | 5,560 | 11,261 | ||||
| Other current assets | 6,368 | 4,469 | ||||
| Total current assets | 100,886 | 111,322 | ||||
| Property and equipment, net | 4,708 | 5,148 | ||||
| Intangible assets, net | 8,379 | — | ||||
| Other assets and deferred charges | 1,089 | 2,025 | ||||
| Total assets | $ | 115,062 | $ | 118,495 | ||
| Liabilities and Stockholders’ Equity | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 5,920 | $ | 3,985 | ||
| Accrued compensation | 2,582 | 2,495 | ||||
| Accrued expenses | 3,148 | 2,472 | ||||
| Deferred revenue | 23 | 355 | ||||
| Total current liabilities | 11,673 | 9,307 | ||||
| Non-current liabilities | 226 | 203 | ||||
| Commitments and contingencies | ||||||
| Stockholders’ equity | 103,163 | 108,985 | ||||
| Total liabilities and stockholders’ equity | $ | 115,062 | $ | 118,495 | ||
|
Microtune, Inc. |
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(in thousands, except per share data) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net revenue | $ | 17,997 | $ | 31,928 | $ | 53,464 | $ | 84,003 | ||||||||
| Cost of revenue | 8,466 | 16,477 | 27,038 | 42,832 | ||||||||||||
| Gross margin | 9,531 | 15,451 | 26,426 | 41,171 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 7,430 | 6,980 | 21,143 | 19,416 | ||||||||||||
| Selling, general and administrative | 6,658 | 5,382 | 18,094 | 16,855 | ||||||||||||
| Total operating expenses | 14,088 | 12,362 | 39,237 | 36,271 | ||||||||||||
| Income (loss) from operations | (4,557 | ) | 3,089 | (12,811 | ) | 4,900 | ||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 283 | 465 | 1,062 | 1,374 | ||||||||||||
| Foreign currency gains (losses), net | 37 | (271 | ) | (101 | ) | (196 | ) | |||||||||
| Other | (14 | ) | 4 | 33 | 13 | |||||||||||
| Income (loss) before income taxes | (4,251 | ) | 3,287 | (11,817 | ) | 6,091 | ||||||||||
| Income tax expense | 127 | 112 | 258 | 538 | ||||||||||||
| Net income (loss) | $ | (4,378 | ) | $ | 3,175 | $ | (12,075 | ) | $ | 5,553 | ||||||
| Net income (loss) per common share: | ||||||||||||||||
| Basic | $ | (0.08 | ) | $ | 0.06 | $ | (0.23 | ) | $ | 0.10 | ||||||
| Diluted | $ | (0.08 | ) | $ | 0.06 | $ | (0.23 | ) | $ | 0.10 | ||||||
| Weighted-average common shares outstanding: | ||||||||||||||||
| Basic | 53,094 | 53,372 | 52,685 | 53,822 | ||||||||||||
| Diluted | 53,094 | 54,425 | 52,685 | 55,541 | ||||||||||||
|
Microtune, Inc. |
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(in thousands) |
||||||||
|
(unaudited) |
||||||||
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2009 | 2008 | |||||||
| Operating activities: | ||||||||
| Net income (loss) | $ | (12,075 | ) | $ | 5,553 | |||
| Adjustments to reconcile net income (loss) to cash provided by operating activities: | ||||||||
| Depreciation | 1,355 | 1,452 | ||||||
| Amortization of intangibles | 35 | — | ||||||
| Allowance for uncollectible debt | 1 | — | ||||||
| Stock-based compensation | 3,710 | 3,631 | ||||||
| Loss on sale of property and equipment | 10 | 13 | ||||||
| Foreign currency loss | 127 | 166 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 1,239 | (7,087 | ) | |||||
| Inventories | 5,808 | 932 | ||||||
| Other assets | (17 | ) | (842 | ) | ||||
| Accounts payable | 1,849 | 1,600 | ||||||
| Accrued expenses | (165 | ) | (624 | ) | ||||
| Accrued compensation | (121 | ) | (2,180 | ) | ||||
| Deferred revenue | (323 | ) | (9 | ) | ||||
| Other liabilities | 23 | 6 | ||||||
| Net cash provided by operating activities | 1,456 | 2,611 | ||||||
| Investing activities: | ||||||||
| Purchases of property and equipment | (479 | ) | (2,347 | ) | ||||
| Acquisition of Auvitek International Ltd., net of cash acquired | (6,854 | ) | — | |||||
| Proceeds from maturity of certificates of deposit | 50,000 | — | ||||||
| Purchase of certificates of deposit | (60,000 | ) | — | |||||
| Net cash used in investing activities | (17,333 | ) | (2,347 | ) | ||||
| Financing activities: | ||||||||
| Proceeds from issuance of common stock | 541 | 981 | ||||||
| Surrender of common stock by employees for payroll taxes | (33 | ) | (277 | ) | ||||
| Repurchase and retirement of common stock, including direct expenses | — | (6,077 | ) | |||||
|
Net cash provided by (used in) financing activities |
508 | (5,373 | ) | |||||
| Effect of foreign currency exchange rate changes on cash | (17 | ) | (215 | ) | ||||
| Net decrease in cash and cash equivalents | (15,386 | ) | (5,324 | ) | ||||
| Cash and cash equivalents at beginning of period | 46,097 | 87,537 | ||||||
| Cash and cash equivalents at end of period | $ | 30,711 | $ | 82,213 | ||||
| Non-cash investing activities: | ||||||||
| Investment in enterprise software and equipment |
$ |
(58 |
) |
$ | (387 | ) | ||
|
Microtune, Inc. |
||||||||||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
||||||||||||||||||||
|
STATEMENTS OF OPERATIONS |
||||||||||||||||||||
|
(in thousands) |
||||||||||||||||||||
|
(unaudited) |
||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||||||
| Net revenue | $ | 17,997 | $ | 17,572 | $ | 17,895 | $ | 24,017 | $ | 31,928 | ||||||||||
| Silicon | 82 | % | 81 | % | 82 | % | 78 | % | 76 | % | ||||||||||
| Modules | 18 | % | 19 | % | 18 | % | 22 | % | 24 | % | ||||||||||
| Net revenue by market | ||||||||||||||||||||
| Cable | 77 | % | 77 | % | 80 | % | 70 | % | 56 | % | ||||||||||
| Automotive | 18 | % | 20 | % | 19 | % | 22 | % | 24 | % | ||||||||||
| Digital Television | 5 | % | 3 | % | 1 | % | 8 | % | 20 | % | ||||||||||
| Other | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | ||||||||||
| Net revenue by geography | ||||||||||||||||||||
| Asia Pacific | 62 | % | 49 | % | 45 | % | 45 | % | 43 | % | ||||||||||
| North America | 20 | % | 29 | % | 35 | % | 34 | % | 30 | % | ||||||||||
| Europe | 14 | % | 18 | % | 19 | % | 20 | % | 21 | % | ||||||||||
| Other | 4 | % | 4 | % | 1 | % | 1 | % | 6 | % | ||||||||||
| Ten percent customers (net revenue)(1) | ||||||||||||||||||||
| Unihan(2) (3) | 18 | % | 15 | % | 14 | % | 17 | % | * | |||||||||||
| Cisco | 18 | % | 28 | % | 36 | % | 32 | % | 28 | % | ||||||||||
| Panasonic | 16 | % | 14 | % | 10 | % | 10 | % | 12 | % | ||||||||||
| Samsung | 12 | % | * | * | * | * | ||||||||||||||
| ATM Electronic Corporation(4) | * | * | * | * | 18 | % | ||||||||||||||
| Net revenue from top 10 customers (5) | 86 | % | 88 | % | 88 | % | 89 | % | 86 | % | ||||||||||
| As a percent of net revenue | ||||||||||||||||||||
| Gross margin | 53.0 | % | 48.2 | % | 47.1 | % | 50.6 | % | 48.4 | % | ||||||||||
| Research and development | 41.3 | % | 40.5 | % | 36.9 | % | 27.0 | % | 21.9 | % | ||||||||||
| Selling, general and administrative | 37.0 | % | 32.7 | % | 31.8 | % | 20.6 | % | 16.9 | % | ||||||||||
(1) Data included only in instances where customers were 10% or greater of net revenue.
(2) A wholly-owned subsidiary of Asustek Computer.
(3) Primarily for the benefit of ARRIS Group, Inc.
(4) The majority of revenue from ATM Electronic Corporation was related to the CECB market segment in the United States.
(5) Includes respective manufacturing subcontractors.
*Less than 10% of our net revenue.
|
Microtune, Inc. |
|||||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
|||||||||||||||
|
BALANCE SHEETS |
|||||||||||||||
|
(in thousands) |
|||||||||||||||
|
(unaudited) |
|||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||
| 2009 | 2009 | 2009 | 2008 | 2008 | |||||||||||
| Cash and cash equivalents | $ | 30,711 | $ | 40,175 | $ | 37,678 | $ | 46,097 | $ | 82,213 | |||||
| Short-term investments | 50,000 | 49,758 | 50,000 | 40,000 | — | ||||||||||
| Total cash and investments | $ | 80,711 | $ | 89,933 | $ | 87,678 | $ | 86,097 | $ | 82,213 | |||||
| Finished goods | $ | 3,052 | $ | 3,791 | $ | 6,044 | $ | 7,799 | $ | 6,428 | |||||
| Work-in-process | 2,331 | 2,494 | 3,037 | 3,097 | 3,165 | ||||||||||
| Raw materials | 177 | 290 | 233 | 365 | 454 | ||||||||||
| Total inventories, net | $ | 5,560 | $ | 6,575 | $ | 9,314 | $ | 11,261 | $ | 10,047 | |||||
| Inventory turns (annualized) | 6.1 | 5.5 | 4.1 | 4.2 | 6.6 | ||||||||||
| Accounts receivable, net | $ | 8,247 | $ | 7,959 | $ | 7,418 | $ | 9,495 | $ | 16,361 | |||||
| Days sales outstanding (DSO) | 41 | 41 | 37 | 36 | 46 | ||||||||||
| Common shares outstanding | 53,429 | 52,403 | 52,082 | 52,049 | 52,936 | ||||||||||
| Weighted-average common shares outstanding for the quarter ended | |||||||||||||||
| Basic | 53,094 | 52,277 | 52,064 | 52,751 | 53,372 | ||||||||||
| Diluted | 53,094 | 52,277 | 52,064 | 52,995 | 54,425 | ||||||||||
| Total employees | 302 | 230 | 228 | 220 | 213 | ||||||||||
|
Microtune, Inc. |
||||||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
||||||||||||||||
|
STOCK-BASED COMPENSATION EXPENSE |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
Three Months Ended |
||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||
| 2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||
| Cost of revenue | $ | 10 | $ | 21 | $ | (2 | ) | $ | 9 | $ | 11 | |||||
| Research and development | 557 | 662 | 467 | 489 | 515 | |||||||||||
| Selling, general and administrative | 657 | 683 | 655 | 665 | 715 | |||||||||||
|
|
||||||||||||||||
|
Total stock-based compensation expense included in operating expenses |
1,214 | 1,345 | 1,122 | 1,154 | 1,230 | |||||||||||
| Total stock-based compensation expense | $ | 1,224 | $ | 1,366 | $ | 1,120 | $ | 1,163 | $ | 1,241 | ||||||
|
ADDITIONAL FINANCIAL INFORMATION |
||||||||||||||||||||
|
CERTAIN EXPENSES RELATING TO |
||||||||||||||||||||
|
SEC INVESTIGATION AND LITIGATION |
||||||||||||||||||||
|
(in thousands) |
||||||||||||||||||||
|
(unaudited) |
||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2009 (2) | 2009 (3) | 2009 (4) | 2008 (5) | 2008 (6) | ||||||||||||||||
| Selling, general and administrative expenses (1) | $ | 274 | $ | 427 | $ | 614 | $ | 12 | $ | 180 | ||||||||||
(1) These amounts represent professional fees that are not expected to be reimbursed under our directors’ and officers’ liability insurance policy. Amounts expected to be reimbursed under our directors’ and officers’ liability insurance policy have been excluded from these amounts.
(2) No amounts were reimbursed under our directors’ and officers’ liability insurance policy in the third quarter of 2009.
(3) Amounts reimbursed under our directors’ and officers’ liability insurance policy were $3.1 million in the second quarter of 2009.
(4) Amounts reimbursed under our directors’ and officers’ liability insurance policy were $1.6 million in the first quarter of 2009.
(5) Amounts reimbursed under our directors’ and officers’ liability insurance policy were $0.8 million in the fourth quarter of 2008.
(6) Amounts reimbursed under our directors’ and officers’ liability insurance policy were $0.4 million in the third quarter of 2008.
|
Microtune, Inc. |
||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
||||||||||||
|
RECONCILIATION OF NON-GAAP TO GAAP COST OF SALES |
||||||||||||
|
(in thousands) |
||||||||||||
|
(unaudited) |
||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||
| GAAP cost of sales | $ | 8,466 | $ | 16,477 | $ | 27,038 | $ | 42,832 | ||||
| Amortization of intangibles | 35 | — | 35 | — | ||||||||
| Stock-based compensation expense | 10 | 11 | 29 | 26 | ||||||||
| Non-GAAP cost of sales | $ | 8,421 | $ | 16,466 | $ | 26,974 | $ | 42,806 | ||||
|
Microtune, Inc. |
|||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
|||||||||||||
|
RECONCILIATION OF NON-GAAP TO GAAP OPERATING EXPENSES |
|||||||||||||
|
(in thousands) |
|||||||||||||
|
(unaudited) |
|||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||
| September 30, | September 30, | ||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||
| GAAP research and development expense | $ | 7,430 | $ | 6,980 | $ | 21,143 | $ | 19,416 | |||||
| Stock-based compensation expense | 557 | 515 | 1,686 | 1,404 | |||||||||
| Benefit relating to SEC investigation and litigation | — | — | — | (258 | ) | ||||||||
| Non-GAAP research and development expense | $ | 6,873 | $ | 6,465 | $ | 19,457 | $ | 18,270 | |||||
| GAAP selling, general and administrative expense | $ | 6,658 | $ | 5,382 | $ | 18,094 | $ | 16,855 | |||||
| Stock-based compensation expense | 657 | 715 | 1,995 | 2,201 | |||||||||
| Expense relating to SEC investigation and litigation | 274 | 180 | 1,315 | 194 | |||||||||
| Non-GAAP selling, general and administrative expense | $ | 5,727 | $ | 4,487 | $ | 14,784 | $ | 14,460 | |||||
|
ADDITIONAL FINANCIAL INFORMATION |
||
| RECONCILIATION OF NON-GAAP TO GAAP ESTIMATED OPERATING EXPENSES | ||
| (unaudited) | ||
|
Estimate for Year Ending |
||
| Estimated GAAP research and development expense | $28.0 to $28.7 million | |
| Estimated stock-based compensation expense | $2.1 to $2.3 million | |
| Estimated non-GAAP research and development expense | $26.0 to $26.7 million | |
| Estimated GAAP selling, general and administrative expense | (2) | |
| Estimated stock-based compensation expense | $2.6 to $2.8 million | |
| Estimated expenses relating to ongoing SEC litigation (1) | (2) | |
| Estimated non-GAAP selling, general and administrative expense | $19.5 to $19.9 million | |
| ___________ | ||
(1) Relates to ongoing SEC litigation expenses not reimbursed under our directors’ and officers’ liability insurance policy.
(2) We cannot reliably estimate expenses related to ongoing SEC litigation matters, namely those expenses not reimbursed under our directors’ and officers’ liability insurance policy, therefore we cannot provide a reliable GAAP SG&A forecast.
|
Microtune, Inc. |
|||||||||||||||
|
ADDITIONAL FINANCIAL INFORMATION |
|||||||||||||||
|
RECONCILIATION OF NON-GAAP TO GAAP CONSOLIDATED NET INCOME (LOSS) |
|||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||
|
(unaudited) |
|||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||
| GAAP net income (loss) | $ | (4,378 | ) | $ | 3,175 | $ | (12,075 | ) | $ | 5,553 | |||||
| Amortization of intangibles | 35 | — | 35 | — | |||||||||||
| Stock-based compensation expense | 1,224 | 1,241 | 3,710 | 3,631 | |||||||||||
| Expense (benefit) relating to SEC investigation and litigation | 274 | 180 | 1,315 | (68 | ) | ||||||||||
| Non-GAAP net income (loss) | $ | (2,845 | ) | $ | 4,596 | $ | (7,015 | ) | $ | 9,116 | |||||
| Basic net income (loss) per share: | |||||||||||||||
| GAAP | $ | (0.08 | ) | $ | 0.06 | $ | (0.23 | ) | $ | 0.10 | |||||
| Non-GAAP | $ | (0.05 | ) | $ | 0.09 | $ | (0.13 | ) | $ | 0.17 | |||||
| Diluted net income (loss) per share: | |||||||||||||||
| GAAP | $ | (0.08 | ) | $ | 0.06 | $ | (0.23 | ) | $ | 0.10 | |||||
| Non-GAAP | $ | (0.05 | ) | $ | 0.08 | $ | (0.13 | ) | $ | 0.16 | |||||
| Weighted-average common shares outstanding used in | |||||||||||||||
| basic net income (loss) per share calculation: | |||||||||||||||
| GAAP | 53,094 | 53,372 | 52,685 | 53,822 | |||||||||||
| Non-GAAP | 53,094 | 53,372 | 52,685 | 53,822 | |||||||||||
| Weighted-average common shares outstanding used in | |||||||||||||||
| diluted net income (loss) per share calculation: | |||||||||||||||
| GAAP | 53,094 | 54,425 | 52,685 | 55,541 | |||||||||||
| Non-GAAP | 53,094 | 54,700 | 52,685 | 56,198 | |||||||||||
|
Microtune, Inc. |
||||||||
| ADDITIONAL FINANCIAL INFORMATION | ||||||||
| RECONCILIATION OF SHARES USED IN THE CALCULATION | ||||||||
| OF NON-GAAP TO GAAP | ||||||||
| CONSOLIDATED NET INCOME (LOSS) PER SHARE | ||||||||
| (in thousands) | ||||||||
| (unaudited) | ||||||||
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2009 | 2008 | 2009 | 2008 | |||||
|
Weighted-average common shares outstanding used in basic net income (loss) per share calculation – GAAP and Non-GAAP |
53,094 | 53,372 | 52,685 | 53,822 | ||||
|
Weighted-average common shares outstanding used in diluted net income (loss) per share calculation – GAAP |
53,094 | 54,425 | 52,685 | 55,541 | ||||
| Incremental common equivalent shares | — | 275 | — | 657 | ||||
|
Weighted-average common shares outstanding used in diluted net income (loss) per share calculation – Non-GAAP |
53,094 |
54,700 | 52,685 | 56,198 | ||||
Microtune, Inc.
Jeff Kupp, 972-673-1610
ir@microtune.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.