About GigPeak, Inc.
GigPeak, Inc. (NYSE MKT: GIG) is a leading innovator of semiconductor ICs and software solutions for high-speed connectivity and high-quality video compression over the network and the cloud. The focus of the company is to develop and deliver products that enable lower power consumption and faster data connectivity, more efficient use of network infrastructure, broader connectivity to the cloud, and reduce the total cost of ownership of existing network pipes from the core to the end user. GigPeak addresses both the speed of data transmission and the amount of bandwidth the data consumes within the network, and provides solutions that increase the efficiency of the Internet of Things, leveraging its strength in high-speed connectivity and high-quality video compression. The extended product portfolio provides more flexibility to support changing market requirements from ICs and MMICs through full software programmability and cost-efficient custom ASICs.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as “believe,” “will,” and “expect,” or the negative thereof or comparable terminology, and include (without limitation) statements regarding the anticipated consummation of the acquisition of GigPeak and the timing and benefits thereof, products, development and future product demand, bandwidth demand and data traffic growth, addressable markets and additional potential acquisitions. Forward-looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. These risks include, but are not limited to: the risks related to IDT’s ability to complete the transaction on the proposed terms and schedule; whether IDT or GigPeak will be able to satisfy their respective closing conditions related to the transaction; whether sufficient stockholders of GigPeak tender their shares of GigPeak common stock in the transaction; whether IDT will obtain financing for the transaction on the expected timeline and terms; the outcome of legal proceedings that may be instituted against GigPeak and/or others relating to the transaction; the possibility that competing offers will be made; risks associated with acquisitions, such as the risk that the businesses will not be integrated successfully, that such integration may be more difficult, time-consuming or costly than expected or that the expected benefits of the transaction will not occur; risks related to future opportunities and plans for the acquired company and its products, including uncertainty of the expected financial performance of the acquired company and its products; disruption from the proposed transaction, making it more difficult to conduct business as usual or maintain relationships with customers, employees or suppliers; the calculations of, and factors that may impact the calculations of, the acquisition price in connection with the proposed merger and the allocation of such acquisition price to the net assets acquired in accordance with applicable accounting rules and methodologies; and the possibility that if the acquired company does not achieve the perceived benefits of the proposed transaction as rapidly or to the extent anticipated by financial analysts or investors, the ability to extend product offerings into new areas or products, the ability to commercialize technology, unexpected occurrences that deter the full documentation and “bring to market” plan for products, trends and fluctuations in the industry, changes in demand and purchasing volume of customers, unpredictability of suppliers, the ability to attract and retain qualified personnel, the ability to move product sales to production levels, the ability to compete for client design-in opportunities, the ability to cross-sell to new clients and to diversify and the success of product sales in new markets or of recently produced product offerings, including bundled product solutions. Additional factors that could cause actual results to differ are discussed under the heading “Risk Factors” and in other sections of the GigPeak filings with the SEC, and in its other current and periodic reports filed or furnished from time to time with the SEC. All forward-looking statements in this press release are made as of the date hereof, based on information available to GigPeak as of the date hereof, and GigPeak assumes no obligation to update any forward-looking statement.
Additional Information and Where to Find It
This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities. The tender offer for the outstanding shares of GigPeak’s common stock described in this press release has not commenced. At the time the tender offer is commenced, IDT will file or cause to be filed a Tender Offer Statement on Schedule TO with the SEC and GigPeak will file a Solicitation/Recommendation Statement on Schedule 14D-9 with the SEC related to the tender offer. The Tender Offer Statement (including an Offer to Purchase, a related Letter of Transmittal and other tender offer documents) and the Solicitation/Recommendation Statement will contain important information that should be read carefully before any decision is made with respect to the tender offer. Those materials will be made available to GigPeak’s stockholders at no expense to them by the information agent to the tender offer, which will be announced. In addition, all of those materials (and any other documents filed with the SEC) will be available at no charge on the SEC’s website at www.sec.gov.
GIGPEAK, INC. | |||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||||||
(In thousands, except share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
December 31, | December 31, | Net Change | |||||||||||||
2016 | 2015 |
$ |
% |
||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 35,757 | $ | 30,245 | $ | 5,512 | 18 | % | |||||||
Accounts receivable, net | 15,258 | 10,596 | 4,662 | 44 | % | ||||||||||
Inventories | 13,687 | 6,880 | 6,807 | 99 | % | ||||||||||
Prepaid and other current assets | 658 | 580 | 78 | 13 | % | ||||||||||
Total current assets | 65,360 | 48,301 | 17,059 | 35 | % | ||||||||||
Property and equipment, net | 3,840 | 3,133 | 707 | 23 | % | ||||||||||
Intangible assets, net | 26,717 | 4,530 | 22,187 | 490 | % | ||||||||||
Goodwill | 42,977 | 12,565 | 30,412 | 242 | % | ||||||||||
Restricted cash | 87 | 330 | (243 | ) | (74 | %) | |||||||||
Other assets | 1,454 | 251 | 1,203 | 479 | % | ||||||||||
Total assets | $ | 140,435 | $ | 69,110 | $ | 71,325 | 103 | % | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 7,093 | $ | 3,659 | $ | 3,434 | 94 | % | |||||||
Accrued compensation | 3,166 | 1,782 | 1,384 | 78 | % | ||||||||||
Notes payable, current | 2,898 | - | 2,898 | - | |||||||||||
Other current liabilities | 2,872 | 2,219 | 653 | 29 | % | ||||||||||
Total current liabilities | 16,029 | 7,660 | 8,369 | 109 | % | ||||||||||
Pension liabilities | 345 | 349 | (4 | ) | (1 | %) | |||||||||
Notes payable, net of current portion | 9,853 | - | 9,853 | - | |||||||||||
Other long-term liabilities | 3,896 | 912 | 2,984 | 327 | % | ||||||||||
Total liabilities | 30,123 | 8,921 | 21,202 | 238 | % | ||||||||||
Stockholders' Equity | |||||||||||||||
Common stock | 69 | 45 | 24 | 53 | % | ||||||||||
Additional paid-in capital | 213,557 | 163,036 | 50,521 | 31 | % | ||||||||||
Treasury stock, at cost; 1,781,142 shares and 701,754 as of December 31, 2016 and 2015, respectively | (4,972 | ) | (2,209 | ) | (2,763 | ) | 125 | % | |||||||
Accumulated other comprehensive income | 440 | 332 | 108 | 33 | % | ||||||||||
Accumulated deficit | (98,782 | ) | (101,015 | ) | 2,233 | (2 | %) | ||||||||
Total stockholders' equity | 110,312 | 60,189 | 50,123 | 83 | % | ||||||||||
Total liabilities and stockholders' equity | $ | 140,435 | $ | 69,110 | $ | 71,325 | 103 | % |
GIGPEAK, INC. | |||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||||||||||||||||||||
December 31, | September 25, | December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||||
2016 | % | 2016 | % | 2015 | % | 2016 |
% |
2015 |
% |
||||||||||||||||||||||||||
Total revenue | $ | 16,217 | 100 | % | $ | 15,796 | 100 | % | $ | 11,075 | 100 | % | $ | 58,743 | 100 | % | $ | 40,394 | 100 | % | |||||||||||||||
Total cost of revenue | 4,706 | 29 | % | 5,148 | 33 | % | 3,858 | 35 | % | 18,730 | 32 | % | 14,898 | 37 | % | ||||||||||||||||||||
Gross profit | 11,511 | 71 | % | 10,648 | 67 | % | 7,217 | 65 | % | 40,013 | 68 | % | 25,496 | 63 | % | ||||||||||||||||||||
Research and development expense | 5,704 | 35 | % | 5,395 | 34 | % | 3,383 | 31 | % | 20,314 | 35 | % | 12,955 | 32 | % | ||||||||||||||||||||
Selling, general and administrative expense | 3,808 | 23 | % | 4,360 | 28 | % | 3,447 | 31 | % | 16,336 | 28 | % | 11,127 | 28 | % | ||||||||||||||||||||
Total operating expenses | 9,512 | 59 | % | 9,755 | 62 | % | 6,830 | 62 | % | 36,650 | 62 | % | 24,082 | 60 | % | ||||||||||||||||||||
Income from operations | 1,999 | 12 | % | 893 | 6 | % | 387 | 3 | % | 3,363 | 6 | % | 1,414 | 4 | % | ||||||||||||||||||||
Interest expense, net | (182 | ) | -1 | % | (236 | ) | -1 | % | (7 | ) | 0 | % | (674 | ) | -1 | % | (19 | ) | 0 | % | |||||||||||||||
Other income (expense), net | (146 | ) | -1 | % | 14 | 0 | % | (53 | ) | 0 | % | (217 | ) | 0 | % | (76 | ) | 0 | % | ||||||||||||||||
Income before provision for (benefit from) income taxes | 1,671 | 10 | % | 671 | 4 | % | 327 | 3 | % | 2,472 | 4 | % | 1,319 | 3 | % | ||||||||||||||||||||
Provision for (benefit from) income taxes | 142 | 1 | % | - | 0 | % | (6 | ) | 0 | % | 239 | 0 | % | 67 | 0 | % | |||||||||||||||||||
Income from consolidated companies | 1,529 | 9 | % | 671 | 4 | % | 333 | 3 | % | 2,233 | 4 | % | 1,252 | 3 | % | ||||||||||||||||||||
Loss on equity method investment | - | 0 | % | - | 0 | % | - | 0 | % | - | 0 | % | 3 | 0 | % | ||||||||||||||||||||
Net income | $ | 1,529 | 9 | % | $ | 671 | 4 | % | $ | 333 | 3 | % | $ | 2,233 | 4 | % | $ | 1,249 | 3 | % | |||||||||||||||
Basic net income per share | $ | 0.02 | $ | 0.01 | $ | 0.01 | $ | 0.04 | $ | 0.03 | |||||||||||||||||||||||||
Diluted net income per share | $ | 0.02 | $ | 0.01 | $ | 0.01 | $ | 0.04 | $ | 0.03 | |||||||||||||||||||||||||
Weighted average number of shares used in basic net income per share calculation | 67,647 | 67,623 | 44,317 | 58,713 | 36,624 | ||||||||||||||||||||||||||||||
Weighted average number of shares used in diluted net income per share calculation | 70,369 | 69,399 | 47,128 | 61,412 | 38,114 |
GIGPEAK, INC. | |||||||||||||||||||||||||||||||||||
NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||||||||||||||||||||
December 31, | September 25, | December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||||
2016 | % | 2016 | % | 2015 | % | 2016 | % | 2015 | % | ||||||||||||||||||||||||||
Total revenue | $ | 16,217 | 100 | % | $ | 15,796 | 100 | % | $ | 11,075 | 100 | % | $ | 58,743 | 100 | % | $ | 40,394 | 100 | % | |||||||||||||||
Total cost of revenue | 4,219 | 26 | % | 4,423 | 28 | % | 3,680 | 33 | % | 16,555 | 28 | % | 14,095 | 35 | % | ||||||||||||||||||||
Gross profit | 11,998 | 74 | % | 11,373 | 72 | % | 7,395 | 67 | % | 42,188 | 72 | % | 26,299 | 65 | % | ||||||||||||||||||||
Research and development expense | 5,291 | 33 | % | 5,020 | 32 | % | 2,991 | 27 | % | 18,728 | 32 | % | 11,454 | 28 | % | ||||||||||||||||||||
Selling, general and administrative expense | 2,646 | 16 | % | 2,665 | 17 | % | 2,134 | 19 | % | 10,277 | 17 | % | 7,374 | 18 | % | ||||||||||||||||||||
Total operating expenses | 7,937 | 49 | % | 7,685 | 49 | % | 5,125 | 46 | % | 29,005 | 49 | % | 18,828 | 47 | % | ||||||||||||||||||||
Income from operations | 4,061 | 25 | % | 3,688 | 23 | % | 2,270 | 20 | % | 13,183 | 22 | % | 7,471 | 18 | % | ||||||||||||||||||||
Interest expense, net | (182 | ) | -1 | % | (236 | ) | -1 | % | (7 | ) | 0 | % | (674 | ) | -1 | % | (19 | ) | 0 | % | |||||||||||||||
Other income (expense), net | (146 | ) | -1 | % | 14 | 0 | % | (53 | ) | 0 | % | (217 | ) | 0 | % | (76 | ) | 0 | % | ||||||||||||||||
Income before provision for (benefit from) income taxes | 3,733 | 23 | % | 3,466 | 22 | % | 2,210 | 20 | % | 12,292 | 21 | % | 7,376 | 18 | % | ||||||||||||||||||||
Provision for (benefit from) income taxes | 142 | 1 | % | - | 0 | % | (6 | ) | 0 | % | 239 | 0 | % | 67 | 0 | % | |||||||||||||||||||
Net income | $ | 3,591 | 22 | % | $ | 3,466 | 22 | % | $ | 2,216 | 20 | % | $ | 12,053 | 21 | % | $ | 7,309 | 18 | % | |||||||||||||||
Basic net income per share | $ | 0.05 | $ | 0.05 | $ | 0.05 | $ | 0.21 | $ | 0.20 | |||||||||||||||||||||||||
Diluted net income per share | $ | 0.05 | $ | 0.05 | $ | 0.05 | $ | 0.20 | $ | 0.19 | |||||||||||||||||||||||||
Weighted average number of shares used in basic net income per share calculation | 67,647 | 67,623 | 44,317 | 58,713 | 36,624 | ||||||||||||||||||||||||||||||
Weighted average number of shares used in diluted net income per share calculation | 70,369 | 69,399 | 47,128 | 61,412 | 38,114 |
GIGPEAK, INC. | ||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three months ended, | Twelve months ended | |||||||||||||||||||
December 31, | September 25, | December 31, | December 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
GAAP Total cost of revenue | $ | 4,706 | $ | 5,148 | $ | 3,858 | $ | 18,730 | $ | 14,898 | ||||||||||
Stock-based compensation | (61 | ) | (74 | ) | (72 | ) | (293 | ) | (387 | ) | ||||||||||
Amortization of intangible assets | (426 | ) | (641 | ) | (103 | ) | (1,872 | ) | (413 | ) | ||||||||||
Special bonus COGS | - | (10 | ) | (3 | ) | (10 | ) | (3 | ) | |||||||||||
Non-GAAP Total cost of revenue | $ | 4,219 | $ | 4,423 | $ | 3,680 | $ | 16,555 | $ | 14,095 | ||||||||||
GAAP Gross profit | $ | 11,511 | $ | 10,648 | $ | 7,217 | $ | 40,013 | $ | 25,496 | ||||||||||
Stock-based compensation | 61 | 74 | 72 | 293 | 387 | |||||||||||||||
Amortization of intangible assets | 426 | 641 | 103 | 1,872 | 413 | |||||||||||||||
Special bonus | - | 10 | 3 | 10 | 3 | |||||||||||||||
Non-GAAP Gross profit | $ | 11,998 | $ | 11,373 | $ | 7,395 | $ | 42,188 | $ | 26,299 | ||||||||||
GAAP Operating expenses | $ | 9,512 | $ | 9,755 | $ | 6,830 | $ | 36,650 | $ | 24,082 | ||||||||||
Stock-based compensation | (1,072 | ) | (1,023 | ) | (644 | ) | (4,294 | ) | (3,461 | ) | ||||||||||
Amortization of intangible assets | (314 | ) | (312 | ) | (218 | ) | (1,155 | ) | (578 | ) | ||||||||||
Acquisition and strategic activities related costs | (189 | ) | (50 | ) | (296 | ) | (1,511 | ) | (668 | ) | ||||||||||
Special bonus | - | (685 | ) | (547 | ) | (685 | ) | (547 | ) | |||||||||||
Non-GAAP Operating expenses | $ | 7,937 | $ | 7,685 | $ | 5,125 | $ | 29,005 | $ | 18,828 | ||||||||||
GAAP Income from operations | $ | 1,999 | $ | 893 | $ | 387 | $ | 3,363 | $ | 1,414 | ||||||||||
Stock-based compensation | 1,133 | 1,097 | 716 | 4,587 | 3,848 | |||||||||||||||
Amortization of intangible assets | 740 | 953 | 321 | 3,027 | 991 | |||||||||||||||
Acquisition and strategic activities related costs | 189 | 50 | 296 | 1,511 | 668 | |||||||||||||||
Special bonus | - | 695 | 550 | 695 | 550 | |||||||||||||||
Non-GAAP Income from operations | $ | 4,061 | $ | 3,688 | $ | 2,270 | $ | 13,183 | $ | 7,471 | ||||||||||
GAAP Net income | $ | 1,529 | $ | 671 | $ | 333 | $ | 2,233 | $ | 1,249 | ||||||||||
Stock-based compensation | 1,133 | 1,097 | 716 | 4,587 | 3,848 | |||||||||||||||
Amortization of intangible assets | 740 | 953 | 321 | 3,027 | 991 | |||||||||||||||
Acquisition and strategic activities related costs | 189 | 50 | 296 | 1,511 | 668 | |||||||||||||||
Special bonus | - | 695 | 550 | 695 | 550 | |||||||||||||||
Loss on equity method investment | - | - | - | - | 3 | |||||||||||||||
Non-GAAP Net income | $ | 3,591 | $ | 3,466 | $ | 2,216 | $ | 12,053 | $ | 7,309 | ||||||||||
Adjusted EBITDA reconciliation: | ||||||||||||||||||||
GAAP Income from operations | $ | 1,999 | $ | 893 | $ | 387 | $ | 3,363 | $ | 1,414 | ||||||||||
Depreciation and amortization | 1,636 | 1,866 | 951 | 6,343 | 3,595 | |||||||||||||||
Stock-based compensation | 1,133 | 1,097 | 716 | 4,587 | 3,848 | |||||||||||||||
Acquisition and strategic activities related costs | 189 | 50 | 296 | 1,511 | 668 | |||||||||||||||
Special bonus | - | 695 | 550 | 695 | 550 | |||||||||||||||
Adjusted EBITDA | $ | 4,957 | $ | 4,601 | $ | 2,900 | $ | 16,499 | $ | 10,075 |