QUICKLOGIC CORPORATION SUPPLEMENTAL RECONCILIATIONS OF US GAAP AND NON-GAAP FINANCIAL MEASURES (in thousands, except per share amounts and percentages) (Unaudited)
| ||||||||||||||||||||
| ||||||||||||||||||||
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||
|
| October 3,
|
|
| September
|
|
| July 4, 2021 |
|
| October 3,
|
|
| September
|
| |||||
US GAAP loss from operations |
| $ | (1,261) |
|
| $ | (2,046) |
|
| $ | (1,980) |
|
| $ | (5,931) |
|
| $ | (8,003) |
|
Adjustment for stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 78 |
|
|
| 37 |
|
|
| 18 |
|
|
| 132 |
|
|
| 80 |
|
Research and development |
|
| 282 |
|
|
| 51 |
|
|
| 82 |
|
|
| 521 |
|
|
| 73 |
|
Selling, general and administrative |
|
| 525 |
|
|
| 170 |
|
|
| 102 |
|
|
| 802 |
|
|
| 448 |
|
Restructuring expenses and asset write-offs (1) |
|
| — |
|
|
| 120 |
|
|
| — |
|
|
| — |
|
|
| 633 |
|
Non-GAAP loss from operations |
| $ | (376) |
|
| $ | (1,668) |
|
| $ | (1,778) |
|
| $ | (4,476) |
|
| $ | (6,769) |
|
US GAAP net loss |
| $ | (1,282) |
|
| $ | (2,065) |
|
| $ | (2,062) |
|
| $ | (5,033) |
|
| $ | (8,209) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 78 |
|
|
| 37 |
|
|
| 18 |
|
|
| 132 |
|
|
| 80 |
|
Research and development |
|
| 282 |
|
|
| 51 |
|
|
| 82 |
|
|
| 521 |
|
|
| 73 |
|
Selling, general and administrative |
|
| 525 |
|
|
| 170 |
|
|
| 102 |
|
|
| 802 |
|
|
| 448 |
|
Restructuring expenses and asset write-offs |
|
| — |
|
|
| 120 |
|
|
| — |
|
|
| — |
|
|
| 633 |
|
Non-GAAP net loss |
| $ | (397) |
|
| $ | (1,687) |
|
| $ | (1,860) |
|
| $ | (3,578) |
|
| $ | (6,975) |
|
US GAAP net loss per share, basic and diluted |
| $ | (0.11) |
|
| $ | (0.19) |
|
| $ | (0.18) |
|
| $ | (0.44) |
|
| $ | (0.88) |
|
Adjustment for stock-based compensation |
|
| 0.08 |
|
|
| 0.03 |
|
|
| 0.02 |
|
|
| 0.13 |
|
|
| 0.07 |
|
Restructuring expenses and asset write-offs |
|
| 0 |
|
|
| 0.01 |
|
|
| 0 |
|
|
| 0 |
|
|
| 0.06 |
|
Non-GAAP net loss per share, basic and diluted |
| $ | (0.03) |
|
| $ | (0.15) |
|
| $ | (0.16) |
|
| $ | (0.31) |
|
| $ | (0.75) |
|
US GAAP gross margin percentage |
|
| 70.8 | % |
|
| 51.9 | % |
|
| 50.9 | % |
|
| 59.5 | % |
|
| 49.6 | % |
Adjustment for stock-based compensation
|
|
| 2.0 | % |
|
| 2.0 | % |
|
| 0.6 | % |
|
| 1.5 | % |
|
| 1.3 | % |
Non-GAAP gross margin percentage |
|
| 72.8 | % |
|
| 53.9 | % |
|
| 51.5 | % |
|
| 61.0 | % |
|
| 50.9 | % |