"In Q1 we exceeded our key financial guidance ranges and continued strong positive cash flow," said Rajeev Madhavan, chairman and CEO of Magma. "Our expectation is for continued financial leverage throughout the remainder of the year."
GAAP Results
In accordance with generally accepted accounting principles (GAAP), Magma reported a net loss of $(4.3) million, or $(0.09) per share (basic and diluted), for the first quarter, compared to a net loss of $(15.3) million, or $(0.35) per share (basic and diluted), for the year-ago first quarter.
Non-GAAP Results
Magma's non-GAAP net income was $1.7 million for the first quarter, or $0.03 per share (basic and diluted), which compares to non-GAAP net income of $0.7 million, or $0.02 per share (diluted), for the year-ago first quarter.
Non-GAAP net income for the first quarter of fiscal 2010 excludes the effects of amortization of developed technology, amortization of intangible assets, stock-based compensation, amortization of debt issuance costs and debt discount accretion, charges associated with losses on equity investments and other investments, restructuring charges, acquisition-related expenses and the related provision for income taxes. Non-GAAP net income for the first quarter of fiscal 2009 excludes the effects of amortization of developed technology, amortization of intangible assets, amortization of deferred stock-based compensation, amortization of debt issuance costs and debt discount accretion, charges associated with losses on equity investments, restructuring charges, acquisition-related expenses and the tax effects of these adjustments. A reconciliation of our non-GAAP results to GAAP results is included in this press release.
In the first quarter Magma generated cash flow from operations of approximately $5.7 million.
Business Outlook
For Magma's fiscal 2010 second quarter, ending Nov. 1, 2009, the company expects total revenue in the range of $28.5 million to $29.0 million. GAAP net loss per share is expected to be in the range of $(0.18) to $(0.17) and non-GAAP earnings per share (EPS) are expected to be in the range of $0.01 to $0.02. A Financial Data Supplement containing additional second quarter and full fiscal year 2010 guidance, as well as detailed financial information intended to provide guidance and further insight into our business, is available online in the Investor Relations section of the Magma website. All guidance issued by the company before Aug. 27, 2009 is no longer in effect.
GAAP Reconciliation
Magma provides non-GAAP financial information to assist investors in assessing its current and future operations in the way that Magma's management evaluates those operations. Magma believes that this non-GAAP information provides useful information to investors by excluding the effect of some expenses that are required to be recorded under GAAP but that Magma believes are not indicative of Magma's core operating results, or that are expected to be incurred over a limited period of time.
Magma's management evaluates and makes operating decisions about its business operations primarily based on bookings, revenue and the core costs of those business operations. Management believes that the amortization of developed technology and intangible assets, stock-based compensation, in-process research and development expenses, amortization of debt issuance costs, debt discount accretion, charges associated with losses on equity and other investments, acquisition-related expenses, and the related provision for income taxes, and other significant unusual items are not operating costs of its core software and service business operations. Therefore, management presents non-GAAP financial measures, along with GAAP measures, in this earnings release by excluding these items from the period expenses. The income statement line items affected are as follows: (1) cost of revenue, licenses; (2) cost of revenue, bundled licenses and services; (3) cost of revenue, services; (4) operating expenses, research and development; (5) operating expenses, in-process research and development; (6) operating expenses, sales and marketing; (7) operating expenses, general and administrative; (8) operating expenses, amortization of intangible assets; (9) operating expenses, restructuring charge; (10) other income (expense), net; (11) Provision for income taxes and (12) net income (loss) per share.
For each such non-GAAP financial measure, the adjustment provides management with information about Magma's underlying operating performance that enables a more meaningful comparison of its financial results in different reporting periods. For example, since Magma does not acquire businesses on a predictable cycle, management excludes acquisition-related charges, such as in-process research and development charges, to make more consistent and meaningful evaluations of Magma's operating expenses. Similarly, since Magma does not undertake significant restructuring or realignments on a predictable cycle, management would have difficulty evaluating Magma's profitability as measured by gross profit, operating profit, income before taxes and net income on a period-to-period basis unless it excluded these charges. Management also uses these measures to help it make budgeting decisions between those expenses that affect operating expenses and operating margin (such as research and development, sales and marketing, and general and administrative expenses), and those expenses that affect cost of revenue and gross margin (such as product development expenses).
Further, the availability of non-GAAP financial information helps management track actual performance relative to financial targets, including both internal targets and publicly announced targets. Making this non-GAAP financial information available also helps investors compare Magma's performance with the announced operating results of its principal competitors, which regularly provide similar non-GAAP financial information.
Management recognizes that the use of these non-GAAP measures has limitations, including the fact that management must exercise judgment in determining whether some types of charges, such as stock-based compensation relating to stock grants and acquisition related charges, should be excluded from non-GAAP financial measures. Management believes, however, that providing this non-GAAP financial information facilitates consistent comparison of Magma's financial performance over time. Magma has historically provided non-GAAP results to the investment community, not as an alternative but as a supplement to GAAP information, to enable investors to evaluate Magma's core operating performance in the way that management does.
Conference Call
Magma will discuss the financial results for the recently completed quarter and year, along with forward-looking guidance, during a live earnings call today at 2 p.m. PDT, available live by both webcast and telephone. To listen live via webcast, visit the Investor Relations section of Magma's website at http://investor.magma-da.com/medialist.cfm. To listen live via telephone, call either of the numbers below:
U.S. & Canada: (877) 419-6597 Elsewhere: (719) 325-4846
Following completion of the call, a webcast replay of the call will be available at http://investor.magma-da.com/medialist.cfm through Sept. 3, 2009. Those without Internet access may listen to a replay of the call by telephone until 11:59 p.m. PDT on Sept. 3, 2009 by calling:
U.S. & Canada: (888) 203-1112, code #7649971 Elsewhere: (719) 457-0820, code #7649971
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the "safe harbor" provision of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements in the "Business Outlook" section and in quotations from Magma's management. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from Magma's current expectations. Factors that could cause or contribute to such differences include, but are not limited to: doubt over our ability to continue as a going concern; the substantial amount of Magma's indebtedness, which could adversely affect our financial position; customer payment defaults, which may cause us to be unable to recognize revenue from backlog, and changes in the type of orders comprising backlog, which could affect the proportion of revenue recognized from backlog each quarter, both of which could have a material adverse effect on our financial condition and results of operations. We rely on a small number of customers for a significant portion of our revenue, and our revenue could decline if customers delay orders or fail to renew licenses or if we are unable to maintain or develop relationships with current or potential customers; we compete against companies that hold a large share of the EDA market and competition is increasing among EDA vendors as customers tightly control their EDA spending and use fewer vendors to meet their needs. If we cannot compete successfully, we will not gain market share and our revenue could decline. Other factors may include weaker-than-anticipated sales of Magma's products and services; weakness in the semiconductor or electronic systems industries; a potential failure of customers to adopt, or to adopt at a sufficiently fast rate, 65-nanometer and smaller design geometries on a large scale; Magma's ability to integrate acquired businesses and technologies; potentially higher-than-anticipated costs of litigation; potentially higher-than-anticipated costs of compliance with regulatory requirements, including those relating to internal control over financial reporting; the ability to manage expanding operations; the ability to attract and retain the key management and technical personnel needed to operate Magma successfully; the ability to continue to deliver competitive products to customers; and changes in accounting rules. Further discussion of these and other potential risk factors may be found in Magma's public filings with the Securities and Exchange Commission (www.sec.gov), including its Form 10-K for the fiscal year ended May 3, 2009. Magma undertakes no additional obligation to update these forward-looking statements.
About Magma
Magma's electronic design automation (EDA) software is used to create complex, high-performance integrated circuits (ICs) for cellular telephones, electronic games, WiFi, MP3 players, DVD/digital video, networking, automotive electronics and other electronic applications. Magma products for IC implementation, analog/mixed-signal design, analysis, physical verification, circuit simulation and characterization are recognized as embodying the best in semiconductor technology, providing the world's top chip companies the "Fastest Path to Silicon"(tm). Magma maintains headquarters in San Jose, Calif., and offices throughout North America, Europe, Japan, Asia and India. Magma's stock trades on Nasdaq under the ticker symbol LAVA. Visit Magma Design Automation on the Web at www.magma-da.com.
Magma is a registered trademark and "Fastest Path to Silicon" is a trademark of Magma Design Automation. All other product and company names are trademarks and registered trademarks of their respective companies.
| MAGMA DESIGN AUTOMATION, INC. | |||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||
| (in thousands) | |||
| (unaudited) | |||
| August 2, | May 3, | ||
| 2009 | 2009 | ||
| --------- | --------- | ||
| ASSETS | |||
| Current assets: | |||
| Cash and cash equivalents | $ 36,812 | $ 32,888 | |
| Restricted cash | 7,876 | 9,215 | |
| Short-term investments | 18,010 | -- | |
| Accounts receivable, net | 11,320 | 26,635 | |
| Prepaid expenses and other current assets | 5,764 | 5,443 | |
| --------- | --------- | ||
| Total current assets | 79,782 | 74,181 | |
| Property and equipment, net | 8,868 | 10,443 | |
| Intangibles, net | 10,772 | 12,170 | |
| Goodwill | 6,672 | 6,666 | |
| Long-term investment | -- | 17,908 | |
| Other assets | 6,190 | 5,665 | |
| --------- | --------- | ||
| Total assets | $ 112,284 | $ 127,033 | |
| ========= | ========= | ||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||
| Current liabilities: | |||
| Accounts payable | $ 1,595 | $ 1,212 | |
| Accrued expenses | 9,462 | 15,353 | |
| Secured credit line | 12,403 | 12,451 | |
| Revolving note | 11,246 | 12,181 | |
| Current portion of other long-term liabilities | 2,468 | 2,679 | |
| Deferred revenue | 28,648 | 35,779 | |
| Convertible notes, net of debt discount | 48,141 | -- | |
| --------- | --------- | ||
| Total current liabilities | 113,963 | 79,655 | |
| Convertible notes, net of debt discount | -- | 47,600 | |
| Long-term tax liabilities | 9,750 | 9,729 | |
| Other long-term liabilities | 2,419 | 3,160 | |
| --------- | --------- | ||
| Total liabilities | 126,132 | 140,144 | |
| --------- | --------- | ||
| Stockholders' equity: | |||
| Common stock | 5 | 5 | |
| Additional paid-in capital | 408,724 | 405,341 | |
| Accumulated deficit | (384,802) | 380,489 | |
| Treasury stock at cost | (32,615) | (32,615) | |
| Accumulated other comprehensive loss | (5,160) | (5,353) | |
| --------- | --------- | ||
| Total stockholders' equity (deficit) | (13,848) (13,111) | ||
| --------- | --------- | ||
| Total liabilities and stockholders' equity | $ 112,284 | $ 127,033 | |
| ========= | ========= | ||
| MAGMA DESIGN AUTOMATION, INC. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||
| (in thousands, except per share data) | |||
| (unaudited) | |||
| For the Three Months Ended | |||
| -------------------- | |||
| August 2, | August 3, | ||
| 2009 | 2008 | ||
| --------- | --------- | ||
| Revenue: | |||
| Licenses | $ 13,779 | $ 26,096 | |
| Bundled licenses and services | 7,577 | 9,930 | |
| Services | 7,485 | 9,716 | |
| --------- | --------- | ||
| Total revenue | 28,841 | 45,742 | |
| --------- | --------- | ||
| Cost of revenue: | |||
| Licenses | 701 | 4,809 | |
| Bundled licenses and services | 976 | 2,519 | |
| Services | 3,160 | 5,002 | |
| --------- | --------- | ||
| Total cost of revenue | 4,837 | 12,330 | |
| --------- | --------- | ||
| Gross profit | 24,004 | 33,412 | |
| --------- | --------- | ||
| Operating expenses: | |||
| Research and development | 11,197 | 20,133 | |
| Sales and marketing | 9,770 | 16,803 | |
| General and administrative | 4,383 | 6,952 | |
| Amortization of intangible assets | 305 | 1,444 | |
| Restructuring charge | 703 | 2,020 | |
| --------- | --------- | ||
| Total operating expenses | 26,358 | 47,352 | |
| --------- | --------- | ||
| Operating loss | (2,354) | (13,940) | |
| --------- | --------- | ||
| Other income (expense): | |||
| Interest income | 45 | 186 | |
| Interest expense | (1,157) | (984) | |
| Other income (expense), net | (450) | (96) | |
| --------- | --------- | ||
| Total other income, (expense) net | (1,562) | (894) | |
| --------- | --------- | ||
| Net loss before income taxes | (3,916) | (14,834) | |
| Provision for (benefit from) income taxes | 396 | 440 | |
| --------- | --------- | ||
| Net loss | $ (4,312) | $ (15,274) | |
| ========= | ========= | ||
| Net loss per share - basic and diluted | $ (0.09) | $ (0.35) | |
| ========= | ========= | ||
| Shares used in calculation: | |||
| Basic and diluted | 47,863 | 43,385 | |
| ========= | ========= | ||
| Reconciliation of First Quarter GAAP and Non-GAAP Financial Results | |||
| Statement of Operations Reconciliation | Three Months Ended | ||
| (in thousands) | August 2, | August 3, | |
| 2009 | 2008 | ||
| GAAP net loss | $(4,312) | $(15,274) | |
| Cost of license revenue | |||
| Amortization of developed technology | 775 | 4,652 | |
| Cost of bundled license and services revenue | |||
| Amortization of developed technology | 336 | 1,300 | |
| Stock-based compensation | 53 | 95 | |
| --------- | --------- | ||
| 389 | |||
| Cost of service revenue | |||
| Stock-based compensation | 247 | 318 | |
| Research and development | |||
| Stock-based compensation | 1,133 | 2,070 | |
| Acquisition related expenses | 19 | 395 | |
| --------- | --------- | ||
| 1,152 | 2,465 | ||
| Sales and marketing | |||
| Stock-based compensation | 935 | 1,639 | |
| General and administrative | |||
| Stock-based compensation | 813 | 1,253 | |
| Amortization of intangible assets | 305 | 1,444 | |
| Restructuring charges | 703 | 2,020 | |
| Other income (expense) | |||
| Interest expense, amortization of debt issuance | |||
| cost, and debt discount accretion | 647 | 629 | |
| Loss (gain) on equity and other investments | (5) | (13) | |
| --------- | --------- | ||
| 642 | 616 | ||
| Provision for income taxes | 20 | 196 | |
| --------- | --------- | ||
| Non-GAAP net income (loss) | $1,669 | $724 | |
| ========= | ========= | ||
| Reconciliation of First Quarter GAAP and Non-GAAP Financial Results | |||
| Earnings/(Loss) Per Share Reconciliation | Three Months Ended | ||
| August 2, | August 3, | ||
| 2009 | 2008 | ||
| GAAP net loss | $(0.09) | $(0.35) | |
| Cost of license revenue | |||
| Amortization of developed technology | 0.01 | 0.11 | |
| Cost of bundled license and services revenue | |||
| Amortization of developed technology | 0.01 | 0.03 | |
| Stock-based compensation | -- | -- | |
| --------- | --------- | ||
| 0.01 | 0.03 | ||
| Cost of service revenue | |||
| Stock-based compensation | 0.01 | 0.01 | |
| Research and development | |||
| Stock-based compensation | 0.02 | 0.05 | |
| Acquisition related expenses | -- | 0.01 | |
| --------- | --------- | ||
| 0.02 | 0.06 | ||
| Sales and marketing | |||
| Stock-based compensation | 0.02 | 0.04 | |
| General and administrative | |||
| Stock-based compensation | 0.02 | 0.03 | |
| Amortization of intangible assets | 0.01 | 0.03 | |
| Restructuring charges | 0.01 | 0.05 | |
| Other income (expense) | |||
| Interest expense, amortization of debt issuance cost, and debt discount accretion | 0.01 | 0.01 | |
| Loss on equity investments | -- | -- | |
| --------- | --------- | ||
| 0.01 | 0.01 | ||
| Provision for income taxes | -- | -- | |
| --------- | --------- | ||
| Non-GAAP net income (loss) per share | $0.03 | $0.02 | |
| ========= | ========= | ||
| Non-GAAP net income (diluted) | $0.03 | $0.02 | |
| ========= | ========= | ||
| Basic shares used in calculation | 47,863 | 43,385 | |
| Diluted shares used in calculation* | 48,421 | 43,964 | |
| * Gives effect to the potential issuance of common stock upon conversion of convertible subordinated notes, if dilutive, and to the effect of all dilutive potential common shares outstanding during the period, including stock options, using the treasury stock method | |||
| MAGMA DESIGN AUTOMATION, INC. | |||
| AS OF AUGUST 27, 2009 | |||
| IMPACT OF KNOWN NON-GAAP ADJUSTMENTS ON FORWARD-LOOKING DILUTED NET INCOME PER SHARE AND NET INCOME | |||
| (unaudited) | |||
| Quarter Ending | Year Ending | ||
| November 1, 2009 | May 2, 2010 | ||
| GAAP diluted net loss per share | $(0.18) to $(0.17) | $(0.59) to $(0.56) | |
| Amortization of developed technology and intangibles | $0.05 | $0.19 | |
| Amortization of deferred stock-based compensation | $0.10 | $0.37 | |
| Debt related costs | $0.01 | $0.06 | |
| Equity and other investment related charges | $0.01 | $0.02 | |
| Other | $0.02 | $0.03 | |
| Non-GAAP diluted net income per share | $0.01 to $0.02 | $0.08 to $0.11 | |
| (in millions) | Quarter Ending | Year Ending | |
| November 1, 2009 | May 2, 2010 | ||
| GAAP net loss | $(8.6) to $(8.3) | $(30.5) to $(28.9) | |
| Amortization of developed technology and intangibles | $2.5 | $9.9 | |
| Amortization of deferred stock-based compensation | $5.0 | $19.0 | |
| Debt related costs | $0.5 | $3.0 | |
| Equity and other investment related charges | $0.3 | $1.0 | |
| Other | $1.0 | $1.7 | |
| Non-GAAP net income | $0.7 to $1.0 | $4.1 to $5.7 | |
CONTACT: Magma Design Automation Inc.
Media:
Monica Marmie, Director, Marketing Communications
(408) 565-7689
Email Contact
Investors:
Milan G. Lazich, Vice President, Corporate Marketing
(408) 565-7706
Email Contact