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 |
| ||||||||||||||
|
| January 2,
|
|
| January 3,
|
|
| October 3,
|
|
| January 2,
|
|
| January 3,
|
| |||||
US GAAP loss from operations |
| $ | (1,585) |
|
| $ | (2,866) |
|
| $ | (1,261) |
|
| $ | (7,516) |
|
| $ | (10,869) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 150 |
|
|
| 82 |
|
|
| 78 |
|
|
| 282 |
|
|
| 162 |
|
Research and development |
|
| 322 |
|
|
| 597 |
|
|
| 282 |
|
|
| 843 |
|
|
| 670 |
|
Selling, general and administrative |
|
| 599 |
|
|
| 459 |
|
|
| 525 |
|
|
| 1,401 |
|
|
| 907 |
|
Restructuring expenses and asset write-offs (1) |
|
| — |
|
|
| 129 |
|
|
| — |
|
|
| — |
|
|
| 762 |
|
Non-GAAP loss from operations |
| $ | (514) |
|
| $ | (1,599) |
|
| $ | (376) |
|
| $ | (4,990) |
|
| $ | (8,368) |
|
US GAAP net loss |
| $ | (1,583) |
|
| $ | (2,942) |
|
| $ | (1,282) |
|
| $ | (6,616) |
|
| $ | (11,151) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 150 |
|
|
| 82 |
|
|
| 78 |
|
|
| 282 |
|
|
| 162 |
|
Research and development |
|
| 322 |
|
|
| 597 |
|
|
| 282 |
|
|
| 843 |
|
|
| 670 |
|
Selling, general and administrative |
|
| 599 |
|
|
| 459 |
|
|
| 525 |
|
|
| 1,401 |
|
|
| 907 |
|
Restructuring expenses and asset write-offs (1) |
|
| — |
|
|
| 129 |
|
|
| — |
|
|
| — |
|
|
| 762 |
|
Non-GAAP net loss |
| $ | (512) |
|
| $ | (1,675) |
|
| $ | (397) |
|
| $ | (4,090) |
|
| $ | (8,650) |
|
US GAAP net loss per share, basic and diluted |
| $ | (0.13) |
|
| $ | (0.27) |
|
| $ | (0.11) |
|
| $ | (0.57) |
|
| $ | (1.14) |
|
Adjustment for stock-based compensation |
|
| 0.09 |
|
|
| 0.11 |
|
|
| 0.08 |
|
|
| 0.22 |
|
|
| 0.18 |
|
Restructuring expenses and asset write-offs (1) |
|
| 0.00 |
|
|
| 0.01 |
|
|
| 0.00 |
|
|
| 0 |
|
|
| 0.08 |
|
Non-GAAP net loss per share, basic and diluted |
| $ | (0.04) |
|
| $ | (0.15) |
|
| $ | (0.03) |
|
| $ | (0.35) |
|
| $ | (0.88) |
|
US GAAP gross margin percentage |
|
| 56.1 | % |
|
| 48.2 | % |
|
| 70.8 | % |
|
| 58.5 | % |
|
| 49.2 | % |
Adjustment for stock-based compensation included in cost of revenue |
|
| 4.0 | % |
|
| 3.3 | % |
|
| 2.0 | % |
|
| 2.2 | % |
|
| 1.9 | % |
Non-GAAP gross margin percentage |
|
| 60.1 | % |
|
| 51.5 | % |
|
| 72.8 | % |
|
| 60.7 | % |
|
| 51.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Include asset write-offs of $9 in the twelve months ended January 3, 2021. |