QUICKLOGIC CORPORATION SUPPLEMENTAL RECONCILIATIONS OF US GAAP AND NON-GAAP FINANCIAL MEASURES (in thousands, except per share amounts and percentages) (Unaudited) | ||||||||||||||||||||
| ||||||||||||||||||||
|
| Three Months Ended |
|
| Six Months Ended |
| ||||||||||||||
|
| June 28, 2020 |
|
| June 30, 2019 |
|
| March 29, 2020 |
|
| June 28, 2020 |
|
| June 30, 2019 |
| |||||
US GAAP loss from operations |
| $ | (2,895) |
|
| $ | (4,533) |
|
| $ | (3,062) |
|
| $ | (5,957) |
|
| $ | (8,242) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 31 |
|
|
| 18 |
|
|
| 12 |
|
|
| 43 |
|
|
| 44 |
|
Research and development |
|
| 486 |
|
|
| 532 |
|
|
| (464) |
|
|
| 22 |
|
|
| 1,187 |
|
Selling, general and administrative |
|
| 224 |
|
|
| 241 |
|
|
| 54 |
|
|
| 278 |
|
|
| 511 |
|
Restructuring expenses |
|
| 34 |
|
|
| — |
|
|
| 479 |
|
|
| 513 |
|
|
| — |
|
Non-GAAP loss from operations |
| $ | (2,120) |
|
| $ | (3,742) |
|
| $ | (2,981) |
|
| $ | (5,101) |
|
| $ | (6,500) |
|
US GAAP net loss |
| $ | (2,979) |
|
| $ | (4,634) |
|
| $ | (3,165) |
|
| $ | (6,144) |
|
| $ | (8,110) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 31 |
|
|
| 18 |
|
|
| 12 |
|
|
| 43 |
|
|
| 44 |
|
Research and development |
|
| 486 |
|
|
| 532 |
|
|
| (464) |
|
|
| 22 |
|
|
| 1,187 |
|
Selling, general and administrative |
|
| 224 |
|
|
| 241 |
|
|
| 54 |
|
|
| 278 |
|
|
| 511 |
|
Restructuring expenses |
|
| 34 |
|
|
| — |
|
|
| 479 |
|
|
| 513 |
|
|
| — |
|
Non-GAAP net loss |
| $ | (2,204) |
|
| $ | (3,843) |
|
| $ | (3,084) |
|
| $ | (5,288) |
|
| $ | (6,368) |
|
US GAAP net loss per share (1) |
| $ | (0.35) |
|
| $ | (0.65) |
|
| $ | (0.38) |
|
| $ | (0.73) |
|
| $ | (1.16) |
|
Adjustment for stock-based compensation |
|
| 0.09 |
|
|
| 0.11 |
|
|
| (0.05) |
|
|
| 0.08 |
|
|
| 0.25 |
|
Restructuring expenses |
| * |
|
|
| — |
|
|
| 0.06 |
|
|
| 0.03 |
|
|
| — |
| |
Non-GAAP net loss per share |
| $ | (0.26) |
|
| $ | (0.54) |
|
| $ | (0.37) |
|
| $ | (0.62) |
|
| $ | (0.91) |
|
US GAAP gross margin percentage |
|
| 45.7 | % |
|
| 49.0 | % |
|
| 51.7 | % |
|
| 48.7 | % |
|
| 56.8 | % |
Adjustment for stock-based compensation included in cost of revenue |
|
| 1.4 | % |
|
| 0.8 | % |
|
| 0.5 | % |
|
| 1.0 | % |
|
| 0.9 | % |
Non-GAAP gross margin percentage |
|
| 47.1 | % |
|
| 49.8 | % |
|
| 52.2 | % |
|
| 49.7 | % |
|
| 57.7 | % |
|
* Figures were not considered for reconciliation due to the insignificant amount. |
(1) Net loss per share for the three- and six-months ended June 30, 2019 is adjusted to reflect 1-for-14 reverse stock split effected on December 23, 2019. |