MoSys, Inc. Reports Third Quarter 2014 Financial Results
|
|
|
MOSYS, INC.
|
|
Reconciliation of GAAP to Non-GAAP Net Loss and Net Loss Per Share
|
|
(In thousands, except per share amounts; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
|
$
|
(8,483
|
)
|
|
|
$
|
(6,945
|
)
|
|
|
|
$
|
(23,731
|
)
|
|
|
$
|
(18,338
|
)
|
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
Cost of net revenue
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
7
|
|
|
|
|
|
|
-
|
Research and development
|
|
|
|
786
|
|
|
|
|
614
|
|
|
|
|
|
2,653
|
|
|
|
|
1,924
|
|
|
|
|
|
|
-
|
Selling, general and administrative
|
|
|
|
288
|
|
|
|
|
337
|
|
|
|
|
|
943
|
|
|
|
|
869
|
|
|
|
|
|
|
|
Total stock-based compensation expense
|
|
|
|
1,074
|
|
|
|
|
951
|
|
|
|
|
|
3,596
|
|
|
|
|
2,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
250
|
|
|
|
|
250
|
|
|
|
|
|
750
|
|
|
|
|
750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss
|
|
|
$
|
(7,159
|
)
|
|
|
$
|
(5,744
|
)
|
|
|
|
$
|
(19,385
|
)
|
|
|
$
|
(14,788
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per share
|
|
|
$
|
(0.17
|
)
|
|
|
$
|
(0.14
|
)
|
|
|
|
$
|
(0.48
|
)
|
|
|
$
|
(0.42
|
)
|
|
|
|
Reconciling items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
Stock-based compensation expense
|
|
|
|
0.02
|
|
|
|
|
0.01
|
|
|
|
|
|
0.07
|
|
|
|
|
0.07
|
|
|
|
|
|
|
-
|
Amortization of intangible assets
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
|
0.02
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss per share: basic and diluted
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
(0.12
|
)
|
|
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.33
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP net loss per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
49,634
|
|
|
|
|
48,164
|
|
|
|
|
|
49,441
|
|
|
|
|
44,173
|
|
