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
|
|
| January 1,
|
|
| October 1,
|
|
| December
|
|
| January 1,
|
| |||||
US GAAP income (loss) from operations |
| $ | 2,116 |
|
| $ | (924) |
|
| $ | 1,280 |
|
| $ | 70 |
|
| $ | (3,800) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 89 |
|
|
| 55 |
|
|
| 73 |
|
|
| 328 |
|
|
| 272 |
|
Research and development |
|
| 82 |
|
|
| 327 |
|
|
| 171 |
|
|
| 595 |
|
|
| 652 |
|
Selling, general and administrative |
|
| 434 |
|
|
| 306 |
|
|
| 372 |
|
|
| 1,599 |
|
|
| 1,111 |
|
Non-GAAP income (loss) from operations |
| $ | 2,721 |
|
| $ | (236) |
|
| $ | 1,896 |
|
| $ | 2,592 |
|
| $ | (1,765) |
|
US GAAP net income (loss) |
| $ | 2,042 |
|
| $ | (1,232) |
|
| $ | 1,192 |
|
| $ | (263) |
|
| $ | (4,267) |
|
Adjustment for stock-based compensation within: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 89 |
|
|
| 55 |
|
|
| 73 |
|
|
| 328 |
|
|
| 272 |
|
Research and development |
|
| 82 |
|
|
| 327 |
|
|
| 171 |
|
|
| 595 |
|
|
| 652 |
|
Selling, general and administrative |
|
| 434 |
|
|
| 306 |
|
|
| 372 |
|
|
| 1,599 |
|
|
| 1,111 |
|
Non-GAAP net income (loss) |
| $ | 2,647 |
|
| $ | (544) |
|
| $ | 1,808 |
|
| $ | 2,259 |
|
| $ | (2,232) |
|
US GAAP net income (loss) per share, basic |
| $ | 0.15 |
|
| $ | (0.09) |
|
| $ | 0.09 |
|
| $ | (0.02) |
|
| $ | (0.34) |
|
Adjustment for stock-based compensation |
|
| 0.04 |
|
|
| 0.05 |
|
|
| 0.04 |
|
|
| 0.19 |
|
|
| 0.16 |
|
Non-GAAP net income (loss) per share, basic |
| $ | 0.19 |
|
| $ | (0.04) |
|
| $ | 0.13 |
|
| $ | 0.17 |
|
| $ | (0.18) |
|
US GAAP net income (loss) per share, diluted |
| $ | 0.14 |
|
| $ | (0.09) |
|
| $ | 0.08 |
|
| $ | (0.02) |
|
| $ | (0.34) |
|
Adjustment for stock-based compensation |
|
| 0.04 |
|
|
| 0.05 |
|
|
| 0.05 |
|
|
| 0.19 |
|
|
| 0.16 |
|
Non-GAAP net income (loss) per share, diluted |
| $ | 0.18 |
|
| $ | (0.04) |
|
| $ | 0.13 |
|
| $ | 0.17 |
|
| $ | (0.18) |
|
US GAAP gross margin percentage |
|
| 77.1 | % |
|
| 51.9 | % |
|
| 76.9 | % |
|
| 68.3 | % |
|
| 54.4 | % |
Adjustment for stock-based compensation included
|
|
| 1.2 | % |
|
| 1.3 | % |
|
| 1.1 | % |
|
| 1.6 | % |
|
| 1.7 | % |
Non-GAAP gross margin percentage |
|
| 78.3 | % |
|
| 53.2 | % |
|
| 78.0 | % |
|
| 69.9 | % |
|
| 56.1 | % |