QUICKLOGIC CORPORATION SUPPLEMENTAL RECONCILIATIONS OF US GAAP AND NON-GAAP FINANCIAL MEASURES (in thousands, except per share amounts and percentages) (Unaudited) | ||||||||||||||||||||
| ||||||||||||||||||||
|
| Three Months Ended |
|
| Year Ended |
| ||||||||||||||
|
| December 30,
|
|
| December 31,
|
|
| September 30,
|
|
| December 30,
|
|
| December 31,
|
| |||||
US GAAP loss from operations |
| $ | (3,052) |
|
| $ | (3,474) |
|
| $ | (3,227) |
|
| $ | (13,596) |
|
| $ | (13,950) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 30 |
|
|
| 36 |
|
|
| 30 |
|
|
| 129 |
|
|
| 121 |
|
Research and development |
|
| 150 |
|
|
| 190 |
|
|
| 220 |
|
|
| 760 |
|
|
| 614 |
|
Selling, general and administrative |
|
| 294 |
|
|
| 155 |
|
|
| 266 |
|
|
| 1,012 |
|
|
| 706 |
|
Adjustment for the write-off of equipment |
|
| — |
|
|
| 2 |
|
|
| — |
|
|
| 5 |
|
|
| 12 |
|
Non-GAAP loss from operations |
| $ | (2,578) |
|
| $ | (3,091) |
|
| $ | (2,711) |
|
| $ | (11,690) |
|
| $ | (12,497) |
|
US GAAP net loss |
| $ | (3,065) |
|
| $ | (3,409) |
|
| $ | (3,260) |
|
| $ | (13,779) |
|
| $ | (14,131) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 30 |
|
|
| 36 |
|
|
| 30 |
|
|
| 129 |
|
|
| 121 |
|
Research and development |
|
| 150 |
|
|
| 190 |
|
|
| 220 |
|
|
| 760 |
|
|
| 614 |
|
Selling, general and administrative |
|
| 294 |
|
|
| 155 |
|
|
| 266 |
|
|
| 1,012 |
|
|
| 706 |
|
Adjustment for the write-off of equipment |
|
| — |
|
|
| 2 |
|
|
| — |
|
|
| 5 |
|
|
| 12 |
|
Non-GAAP net loss |
| $ | (2,591) |
|
| $ | (3,026) |
|
| $ | (2,744) |
|
| $ | (11,873) |
|
| $ | (12,678) |
|
US GAAP net loss per share |
| $ | (0.03) |
|
| $ | (0.04) |
|
| $ | (0.03) |
|
| $ | (0.15) |
|
| $ | (0.18) |
|
Adjustment for stock-based compensation |
|
| - |
|
| * |
|
|
| - |
|
|
| 0.01 |
|
|
| 0.01 |
| |
Non-GAAP net loss per share |
| $ | (0.03) |
|
| $ | (0.04) |
|
| $ | (0.03) |
|
| $ | (0.14) |
|
| $ | (0.17) |
|
US GAAP gross margin percentage |
|
| 51.7 | % |
|
| 50.4 | % |
|
| 49.7 | % |
|
| 50.2 | % |
|
| 45.5 | % |
Adjustment for stock-based compensation |
|
| 0.9 | % |
|
| 1.2 | % |
|
| 0.8 | % |
|
| 1.0 | % |
|
| 0.9 | % |
Adjustment for the write-off of equipment |
|
| — |
|
| * |
|
|
| — |
|
| * |
|
| * |
| |||
Non-GAAP gross margin percentage |
|
| 52.6 | % |
|
| 51.6 | % |
|
| 50.5 | % |
|
| 51.2 | % |
|
| 46.4 | % |
|
* Figures were not considered for reconciliation due to the insignificant amount. |