AuthenTec, Inc. | ||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Table 1 | ||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||
June 29, | March 30, | July 1, | June 29, | July 1, | ||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
Revenue | $ | 20,547 | $ | 17,460 | $ | 16,211 | $ | 38,007 | $ | 31,687 | ||||||||||||
Cost of revenue | 8,755 | 7,421 | 8,464 | 16,176 | 16,515 | |||||||||||||||||
Gross profit | 11,792 | 10,039 | 7,747 | 21,831 | 15,172 | |||||||||||||||||
57.4 | % | 57.5 | % | 47.8 | % | 57.4 | % | 47.9 | % | |||||||||||||
Operating expenses: | ||||||||||||||||||||||
Research and development |
6,047 | 5,729 | 6,477 | 11,776 | 12,364 | |||||||||||||||||
Selling and marketing |
4,333 | 3,898 | 4,077 | 8,231 | 8,067 | |||||||||||||||||
General and administrative |
2,442 | 1,758 | 1,740 | 4,201 | 4,198 | |||||||||||||||||
Restructuring and impairment related charges |
- | - | 39 | - | 322 | |||||||||||||||||
Total operating expenses | 12,822 | 11,385 | 12,333 | 24,208 | 24,951 | |||||||||||||||||
Operating loss | (1,030 | ) | (1,346 | ) | (4,586 | ) | (2,377 | ) | (9,779 | ) | ||||||||||||
Other income (expenses) | 105 | (71 | ) | (117 | ) | 34 | (391 | ) | ||||||||||||||
Income before Taxes | (925 | ) | (1,417 | ) | (4,703 | ) | (2,343 | ) | (10,170 | ) | ||||||||||||
Provision for income taxes | 306 | 100 | 141 | 406 | 276 | |||||||||||||||||
Net loss | $ | (1,231 | ) | $ | (1,517 | ) | $ | (4,844 | ) | $ | (2,749 | ) | $ | (10,446 | ) | |||||||
Net loss per share: | ||||||||||||||||||||||
Basic | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.11 | ) | $ | (0.06 | ) | $ | (0.24 | ) | |||||||
Diluted | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.11 | ) | $ | (0.06 | ) | $ | (0.24 | ) | |||||||
Shares used in computing net income (loss) per common share: | ||||||||||||||||||||||
Basic | 44,608 | 44,401 | 43,753 | 44,505 | 43,677 | |||||||||||||||||
Diluted | 44,608 | 44,401 | 43,753 | 44,505 | 43,677 | |||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||
June 29, | March 30, | July 1, | June 29, | July 1, | ||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
Other Financial Metrics: | ||||||||||||||||||||||
Stock-based compensation expense: |
||||||||||||||||||||||
Cost of revenue | 25 | 29 | 21 | 54 | 174 | |||||||||||||||||
Research and development |
153 | 158 | 164 | 311 | 503 | |||||||||||||||||
Selling and marketing |
133 | 156 | 135 | 289 | 409 | |||||||||||||||||
General and administrative |
148 | 156 | 90 | 304 | 468 | |||||||||||||||||
Costs related to reduction in workforce |
||||||||||||||||||||||
Cost of revenue | - | - | 50 | - | 50 | |||||||||||||||||
Research and development | - | - | 370 | - | 370 | |||||||||||||||||
Selling and marketing | - | - | 102 | - | 102 | |||||||||||||||||
Legal and acquisition related costs |
||||||||||||||||||||||
Research and development | 171 | 171 | - | 342 | - | |||||||||||||||||
Selling and marketing | 99 | 100 | 72 | 199 | 155 | |||||||||||||||||
General and administrative | 696 | 34 | 309 | 730 | 558 | |||||||||||||||||
Provision for income taxes | 85 | - | - | 85 | - | |||||||||||||||||
Amortization of purchased tangible and intangible assets |
||||||||||||||||||||||
Cost of revenue | 177 | 177 | 895 | 354 | 1,464 | |||||||||||||||||
Research and development | 300 | 300 | 234 | 600 | 470 | |||||||||||||||||
Selling and marketing | 499 | 499 | 464 | 998 | 929 | |||||||||||||||||
Restructuring and impairment related charges |
- |
- |
39 |
- |
322 |
AuthenTec, Inc. | ||||||||||||||||||||
Non-GAAP Financial Information - Consolidated | ||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Table 2 | ||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||
June 29, | March 30, | July 1, | June 29, | July 1, | ||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||
Net loss on GAAP basis: | $ | (1,231 | ) | $ | (1,517 | ) | $ | (4,844 | ) | $ | (2,749 | ) | $ | (10,446 | ) | |||||
Stock-based compensation expense | 459 | 499 | 410 | 958 | 1,554 | |||||||||||||||
Costs related to reduction in workforce | - | - | 522 | - | 522 | |||||||||||||||
Legal and acquisition related costs | 966 | 305 | 381 | 1,271 | 713 | |||||||||||||||
Amortization of purchased tangible and intangible assets | 976 | 976 | 1,593 | 1,952 | 2,863 | |||||||||||||||
Restructuring and impairment related charges | - | - | 39 | - | 322 | |||||||||||||||
Tax Provision | 85 | - | - | 85 | - | |||||||||||||||
Net income (loss) on non-GAAP basis: | $ | 1,255 | $ | 263 | $ | (1,899 | ) | $ | 1,517 | $ | (4,472 | ) | ||||||||
Non-GAAP basic earnings per share | $ | 0.03 | $ | 0.01 | $ | (0.04 | ) | $ | 0.03 | $ | (0.10 | ) | ||||||||
Non-GAAP diluted earnings per share | $ | 0.03 | $ | 0.01 | $ | (0.04 | ) | $ | 0.03 | $ | (0.10 | ) | ||||||||
Three months ended | Six months ended | |||||||||||||||||||
June 29, | March 30, | July 1, | June 29, | July 1, | ||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||
Gross profit on GAAP basis: | $ | 11,792 | $ | 10,039 | $ | 7,747 | $ | 21,831 | $ | 15,172 | ||||||||||
Stock-based compensation expense | 25 | 29 | 21 | 54 | 174 | |||||||||||||||
Costs related to reduction in workforce | - | - | 50 | - | 50 | |||||||||||||||
Amortization of purchased tangible and intangible assets | 177 | 177 | 895 | 354 | 1,464 | |||||||||||||||
Gross profit on non-GAAP basis: | $ | 11,994 | $ | 10,245 | $ | 8,713 | $ | 22,239 | $ | 16,860 | ||||||||||
Non-GAAP gross margin | 58.4 | % | 58.7 | % | 53.7 | % | 58.5 | % | 53.2 | % | ||||||||||
Three months ended | Six months ended | |||||||||||||||||||
June 29, | March 30, | July 1, | June 29, | July 1, | ||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||
Operating expenses on GAAP basis: | $ | 12,822 | $ | 11,385 | $ | 12,333 | $ | 24,208 | $ | 24,951 | ||||||||||
Stock-based compensation expense | (434 | ) | (470 | ) | (389 | ) | (904 | ) | (1,380 | ) | ||||||||||
Costs related to reduction in workforce | - | - | (472 | ) | - | (472 | ) | |||||||||||||
Legal and acquisition related costs | (966 | ) | (305 | ) | (381 | ) | (1,271 | ) | (713 | ) | ||||||||||
Amortization of purchased tangible and intangible assets | (799 | ) | (799 | ) | (698 | ) | (1,598 | ) | (1,399 | ) | ||||||||||
Restructuring and impairment related charges | - | - | (39 | ) | - | (322 | ) | |||||||||||||
Operating expenses on non-GAAP basis: | $ | 10,623 | $ | 9,811 | $ | 10,354 | $ | 20,435 | $ | 20,665 |
AuthenTec, Inc. | |||||||||||||||
Consolidated Balance Sheets | |||||||||||||||
(In thousands) | |||||||||||||||
(Unaudited) | |||||||||||||||
Table 3 | |||||||||||||||
As of | |||||||||||||||
June 29, | December 30, | ||||||||||||||
2012 | 2011 | ||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 21,316 | $ | 17,200 | |||||||||||
Restricted Cash | 750 | - | |||||||||||||
Accounts receivable | 9,617 | 9,444 | |||||||||||||
Inventory | 9,704 | 8,111 | |||||||||||||
Other current assets | 1,690 | 1,716 | |||||||||||||
Total current assets | 43,077 | 36,471 | |||||||||||||
Long-term investments | 3,236 | 3,249 | |||||||||||||
Purchased intangibles | 18,413 | 20,287 | |||||||||||||
Goodwill | 3,501 | 3,501 | |||||||||||||
Property and equipment, net | 3,452 | 3,640 | |||||||||||||
Total assets | $ | 71,679 | $ | 67,148 | |||||||||||
Liabilities and stockholders’ equity | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | 7,920 | $ | 3,539 | |||||||||||
Accrued compensation and benefits | 3,163 | 4,399 | |||||||||||||
Deferred revenue | 5,970 | 4,145 | |||||||||||||
Accrued litigation related legal fees | - | 114 | |||||||||||||
Other accrued liabilities | 4,256 | 2,634 | |||||||||||||
Total current liabilities | 21,309 | 14,831 | |||||||||||||
Long-term liabilities | |||||||||||||||
Deferred rent | 308 |
398 |
|||||||||||||
Other liabilities | 354 | 768 | |||||||||||||
Total long-term liabilities | 662 | 1,166 | |||||||||||||
Total liabilities | 21,971 | 15,997 | |||||||||||||
Stockholders’ equity | |||||||||||||||
Common stock | 448 | 443 | |||||||||||||
Additional paid-in capital | 194,022 | 192,694 | |||||||||||||
Accumulated other comprehensive income | 23 | 50 | |||||||||||||
Accumulated deficit | (144,785 | ) | (142,036 | ) | |||||||||||
Total stockholders’ equity | $ | 49,708 | $ | 51,151 | |||||||||||
Total liabilities and stockholders’ equity | $ | 71,679 | $ | 67,148 | |||||||||||