Company Achieved Quarterly Revenue of $18.0 Million, Exceeding
Expectations
PLANO, Texas--(BUSINESS WIRE)--Oct. 22, 2009--
Microtune®,
Inc. (NASDAQ: TUNE) today reported preliminary unaudited financial
results for the quarter and nine months ended September 30, 2009.
Net revenue for the third quarter of 2009 was $18.0 million, compared to
net revenue of $17.6 million for the second quarter of 2009, and
compared to net revenue of $31.9 million for the third quarter of 2008.
On a generally accepted accounting principles (GAAP) basis, net loss per
share was $0.08 for the third quarter of 2009. Non-GAAP net loss per
share was $0.05 for the third quarter of 2009. A reconciliation of this
and other non-GAAP financial measures to the most directly comparable
GAAP financial measures can be found in the tables attached to this
press release. Non-GAAP net loss excludes non-cash, stock-based
compensation expense, expenses related to the ongoing SEC litigation
against two of the Company’s former officers and amortization of
acquired intangible assets due to the recently completed Auvitek
acquisition.
“Given the challenging economic environment, we achieved solid quarterly
results, exceeding the revenue expectations we had as we entered the
third quarter,” said James A. Fontaine, Microtune President and CEO. “We
saw a number of positive trends in our business, including stability in
the cable market, and we also feel that we are past the revenue bottom
which occurred in the second quarter. We also took a number of positive
actions to improve our business, including careful reduction of our
expense structure, which we expect will lower our break-even revenue
level and enable us to return to non-GAAP profitability in mid-2010.”
Mr. Fontaine continued, "The integration of the team and products from
the Auvitek acquisition is proceeding smoothly. Along with the recent
announcement of our new MicroCeiver™ technology platform, the
acquisition reinforces our confidence in our strategic direction, our
integrated tuner-demod product roadmap, and our aggressive move into the
DTV market. We believe the technology acquired with Auvitek and the new
products we plan to roll out under our new MicroCeiver platform will be
significant drivers for growth in the coming years.”
FINANCIAL SUMMARY
-
Q3 2009 net revenue of $18.0 million;
-
Q3 2009 gross margin percentage was 53.0%;
-
Q3 2009 GAAP net loss was $4.4 million or $0.08 per share and non-GAAP
net loss was $2.8 million or $0.05 per share;
-
At September 30, 2009, cash and short-term investments were $80.7
million; and
-
Q3 2009 days sales outstanding (DSOs) were 41 days.
FINANCIAL OUTLOOK
-
Q4 2009 revenue is expected to range between $19.0 million and $20.0
million;
-
Ongoing cost reduction efforts to be fully implemented by early 2010
are expected to result in a break-even revenue level of $22.5 million,
which is expected to be achieved by mid-2010;
-
Full year 2009 gross margin is expected to be approximately 50%;
-
Non-GAAP R&D expenses are expected to increase between 7% to 10% for
the year 2009 and increase between 3% to 8% for the year 2010;
-
Non-GAAP SG&A expenses are expected to increase between 4% to 6% for
the year 2009 and decrease between 15% to 20% for the year 2010;
-
Interest income is expected to range between $200,000 and $225,000 in
the fourth quarter of 2009;
-
Income tax expense is expected to range between $50,000 and $125,000
in the fourth quarter of 2009; and
-
Restructuring charges related to our cost reduction efforts are
expected to range between $1.3 million and $1.5 million and be
incurred primarily in Q4 2009.
BUSINESS HIGHLIGHTS
-
Microtune introduced a new architecture, called the MicroCeiver, that
will be the technology foundation for the Company’s new class of
highly integrated receiver products for the digital TV and cable
markets. The MicroCeiver platform will offer a complete radio
frequency (RF)-to-baseband solution that is engineered to bring low
cost, miniature footprints and excellent signal reception quality to
manufacturers creating next-generation consumer products.
-
The Company announced that it had received the 2009 ‘Excellence in
Technology Alignment’ Supplier Award from Cisco.
This prestigious award recognized Microtune for its demonstrated
leadership and commitment in continuously innovating and delivering
leading-edge technology aligned to Cisco’s product development
requirements.
-
Through September 30, 2009, Microtune has shipped a cumulative number
of approximately 143.7 million silicon tuner chips.
CONFERENCE CALL As previously announced, Microtune will hold an
investors’ conference call today, Thursday, October 22, 2009, at 4:00
P.M. Central Time/5:00 P.M. Eastern Time to discuss the Company’s third
quarter 2009 financial results and its outlook for the future.
To participate in the call, interested parties may dial 612-288-0340
(the pass code is “EARNINGS”). Alternatively, interested parties may
also listen to the conference call on the Internet by accessing the
Company’s website: www.microtune.com.
A replay of the conference call will be available until November 5, 2009
via the Company’s website or by dialing 320-365-3844 (the pass code is
118864).
NOTIFICATIONS Included in this press release are Microtune’s
unaudited Consolidated Balance Sheets as of September 30, 2009 and
December 31, 2008, respectively; its unaudited Consolidated Statements
of Operations for the three and nine months ended September 30, 2009 and
2008, respectively; its unaudited Consolidated Statements of Cash Flows
for the nine months ended September 30, 2009 and 2008, respectively; and
certain unaudited Additional Financial Information. This financial
information should be read in conjunction with the information contained
in the Company’s Annual Report on Form 10-K for the year ended December
31, 2008 and in the Company’s Quarterly Report on Form 10-Q for the
third quarter of 2009, expected to be filed on or about October 30, 2009.
Also included in this release are certain non-GAAP financial measures,
including non-GAAP net income and loss; non-GAAP net income and loss per
diluted share; non-GAAP net income and loss per share; shares used in
non-GAAP net income and loss per share calculations; non-GAAP cost of
sales; non-GAAP research and development (R&D) expenses; and non-GAAP
selling, general and administrative (SG&A) expenses. These non-GAAP
financial measures do not represent alternative financial measures under
GAAP.
In addition, these non-GAAP financial measures may be different from
non-GAAP financial measures used by other companies. Furthermore, these
non-GAAP financial measures do not reflect a comprehensive view of
Microtune’s operations in accordance with GAAP and should only be read
in conjunction with the corresponding GAAP financial measures. This
information constitutes non-GAAP financial measures within the meaning
of Regulation G adopted by the U.S. Securities and Exchange Commission.
Accordingly, Microtune has presented herein, and will present in other
information it publishes that contains these non-GAAP financial
measures, a reconciliation of these non-GAAP financial measures to the
most directly comparable GAAP financial measures.
Microtune believes the presentation of non-GAAP net income and loss;
non-GAAP net income and loss per diluted share; non-GAAP net income and
loss per share; shares used in non-GAAP net income and loss per share
calculations; non-GAAP cost of sales; non-GAAP R&D expenses; and
non-GAAP SG&A expenses included in this release in conjunction with the
corresponding GAAP financial measures provide meaningful information for
investors, analysts and management in assessing Microtune’s business
trends and financial performance. From a financial planning and analysis
perspective, Microtune management analyzes its operating results with
and without the impact of non-cash, stock-based compensation expenses,
fees and expenses relating to the ongoing SEC litigation against two of
the Company’s former officers, and amortization of acquired intangible
assets.
ABOUT MICROTUNE Microtune, Inc. is a receiver solutions company
that designs and markets advanced radio frequency (RF) and demodulator
electronics for worldwide customers. Its products, targeted to the
cable, digital television and automotive entertainment markets, are
engineered to deliver high-performance and reliable video, voice and
data signals across a diverse range of end products, from HDTVs, set-top
boxes and cable modems to car radios. Microtune is headquartered in
Plano, Texas, with key design and sales centers located around the
world. The website is www.microtune.com.
MICROTUNE FORWARD-LOOKING STATEMENTS All statements in this
release other than statements of historical fact are forward-looking
statements that are subject to risks and uncertainties that could cause
such statements to differ materially from actual future events or
results. Such forward-looking statements are generally, but not
necessarily, accompanied by words such as "plan," "if," "estimate,"
"expect," "believe," "could," "would," "anticipate," "may," or other
words that convey uncertainty of future events or outcomes. Such
forward-looking statements include, but are not limited to, statements
regarding the positive impact of our recent cost reduction efforts, the
timing of reaching break-even revenue levels and achieving profitability
and our new anticipated break-even levels, the expected benefits of the
acquisition of Auvitek, including future financial and operating
results. These forward-looking statements and other statements made
elsewhere in this release are made in reliance, in part, on the Private
Securities Litigation Reform Act of 1995. Factors which could cause
actual results to differ from anticipated results include the Company's
ability to introduce new products, achieve design wins, maintain
customer and strategic partner relationships, forecast customer demand
and manage inventory levels (including forecasting customer demand of
Auvitek’s products), control and budget expenses, protect proprietary
technology and intellectual property, successfully integrate and manage
Auvitek, and successfully prosecute and defend any pending or future
litigation. Any one of these factors may cause the Company's actual
financial results to differ materially from its projected financial
results. The forward-looking statements in this release speak only as of
the date they are made. We undertake no obligation to revise or update
publicly any forward-looking statement for any reason. Readers are
referred to our Annual Report on Form 10-K, Quarterly Reports on Form
10-Q, recent Current Reports on Form 8-K, and other Securities and
Exchange Commission filings which discuss the foregoing factors as well
as other important risk factors that could affect our business, results
of operations and financial condition.
EDITOR'S NOTE Microtune is a registered trademark and MicroCeiver
is a trademark of Microtune, Inc. All other trademarks are the property
of their respective holders. Copyright © 2009 Microtune, Inc. All rights
reserved.
|
|
|
Microtune, Inc.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
Assets
|
|
September 30, 2009
|
|
December 31, 2008
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
30,711
|
|
$
|
46,097
|
|
Short-term investments
|
|
|
50,000
|
|
|
40,000
|
|
Accounts receivable, net
|
|
|
8,247
|
|
|
9,495
|
|
Inventories, net
|
|
|
5,560
|
|
|
11,261
|
|
Other current assets
|
|
|
6,368
|
|
|
4,469
|
|
Total current assets
|
|
|
100,886
|
|
|
111,322
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
4,708
|
|
|
5,148
|
|
Intangible assets, net
|
|
|
8,379
|
|
|
—
|
|
Other assets and deferred charges
|
|
|
1,089
|
|
|
2,025
|
|
Total assets
|
|
$
|
115,062
|
|
$
|
118,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
5,920
|
|
$
|
3,985
|
|
Accrued compensation
|
|
|
2,582
|
|
|
2,495
|
|
Accrued expenses
|
|
|
3,148
|
|
|
2,472
|
|
Deferred revenue
|
|
|
23
|
|
|
355
|
|
Total current liabilities
|
|
|
11,673
|
|
|
9,307
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
226
|
|
|
203
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
103,163
|
|
|
108,985
|
|
Total liabilities and stockholders’ equity
|
|
$
|
115,062
|
|
$
|
118,495
|
|
|
|
Microtune, Inc.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Net revenue
|
|
$
|
17,997
|
|
|
$
|
31,928
|
|
|
$
|
53,464
|
|
|
$
|
84,003
|
|
|
Cost of revenue
|
|
|
8,466
|
|
|
|
16,477
|
|
|
|
27,038
|
|
|
|
42,832
|
|
|
Gross margin
|
|
|
9,531
|
|
|
|
15,451
|
|
|
|
26,426
|
|
|
|
41,171
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
7,430
|
|
|
|
6,980
|
|
|
|
21,143
|
|
|
|
19,416
|
|
|
Selling, general and administrative
|
|
|
6,658
|
|
|
|
5,382
|
|
|
|
18,094
|
|
|
|
16,855
|
|
|
Total operating expenses
|
|
|
14,088
|
|
|
|
12,362
|
|
|
|
39,237
|
|
|
|
36,271
|
|
|
Income (loss) from operations
|
|
|
(4,557
|
)
|
|
|
3,089
|
|
|
|
(12,811
|
)
|
|
|
4,900
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
283
|
|
|
|
465
|
|
|
|
1,062
|
|
|
|
1,374
|
|
|
Foreign currency gains (losses), net
|
|
|
37
|
|
|
|
(271
|
)
|
|
|
(101
|
)
|
|
|
(196
|
)
|
|
Other
|
|
|
(14
|
)
|
|
|
4
|
|
|
|
33
|
|
|
|
13
|
|
|
Income (loss) before income taxes
|
|
|
(4,251
|
)
|
|
|
3,287
|
|
|
|
(11,817
|
)
|
|
|
6,091
|
|
|
Income tax expense
|
|
|
127
|
|
|
|
112
|
|
|
|
258
|
|
|
|
538
|
|
|
Net income (loss)
|
|
$
|
(4,378
|
)
|
|
$
|
3,175
|
|
|
$
|
(12,075
|
)
|
|
$
|
5,553
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.08
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.23
|
)
|
|
$
|
0.10
|
|
|
Diluted
|
|
$
|
(0.08
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.23
|
)
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
53,094
|
|
|
|
53,372
|
|
|
|
52,685
|
|
|
|
53,822
|
|
|
Diluted
|
|
|
53,094
|
|
|
|
54,425
|
|
|
|
52,685
|
|
|
|
55,541
|
|
|
|
|
Microtune, Inc.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
Operating activities:
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(12,075
|
)
|
|
$
|
5,553
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to cash provided by
operating activities:
|
|
|
|
|
|
Depreciation
|
|
|
1,355
|
|
|
|
1,452
|
|
|
Amortization of intangibles
|
|
|
35
|
|
|
|
—
|
|
|
Allowance for uncollectible debt
|
|
|
1
|
|
|
|
—
|
|
|
Stock-based compensation
|
|
|
3,710
|
|
|
|
3,631
|
|
|
Loss on sale of property and equipment
|
|
|
10
|
|
|
|
13
|
|
|
Foreign currency loss
|
|
|
127
|
|
|
|
166
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
|
1,239
|
|
|
|
(7,087
|
)
|
|
Inventories
|
|
|
5,808
|
|
|
|
932
|
|
|
Other assets
|
|
|
(17
|
)
|
|
|
(842
|
)
|
|
Accounts payable
|
|
|
1,849
|
|
|
|
1,600
|
|
|
Accrued expenses
|
|
|
(165
|
)
|
|
|
(624
|
)
|
|
Accrued compensation
|
|
|
(121
|
)
|
|
|
(2,180
|
)
|
|
Deferred revenue
|
|
|
(323
|
)
|
|
|
(9
|
)
|
|
Other liabilities
|
|
|
23
|
|
|
|
6
|
|
|
Net cash provided by operating activities
|
|
|
1,456
|
|
|
|
2,611
|
|
|
Investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(479
|
)
|
|
|
(2,347
|
)
|
|
Acquisition of Auvitek International Ltd., net of cash acquired
|
|
|
(6,854
|
)
|
|
|
—
|
|
|
Proceeds from maturity of certificates of deposit
|
|
|
50,000
|
|
|
|
—
|
|
|
Purchase of certificates of deposit
|
|
|
(60,000
|
)
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
|
(17,333
|
)
|
|
|
(2,347
|
)
|
|
Financing activities:
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
541
|
|
|
|
981
|
|
|
Surrender of common stock by employees for payroll taxes
|
|
|
(33
|
)
|
|
|
(277
|
)
|
|
Repurchase and retirement of common stock, including direct expenses
|
|
|
—
|
|
|
|
(6,077
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
508
|
|
|
|
(5,373
|
)
|
|
Effect of foreign currency exchange rate changes on cash
|
|
|
(17
|
)
|
|
|
(215
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
(15,386
|
)
|
|
|
(5,324
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
46,097
|
|
|
|
87,537
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
30,711
|
|
|
$
|
82,213
|
|
|
|
|
|
|
|
|
Non-cash investing activities:
|
|
|
|
|
|
Investment in enterprise software and equipment
|
|
$
|
(58
|
)
|
|
$
|
(387
|
)
|
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
STATEMENTS OF OPERATIONS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2009
|
|
2009
|
|
2009
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
17,997
|
|
|
$
|
17,572
|
|
|
$
|
17,895
|
|
|
$
|
24,017
|
|
|
$
|
31,928
|
|
|
Silicon
|
|
|
82
|
%
|
|
|
81
|
%
|
|
|
82
|
%
|
|
|
78
|
%
|
|
|
76
|
%
|
|
Modules
|
|
|
18
|
%
|
|
|
19
|
%
|
|
|
18
|
%
|
|
|
22
|
%
|
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by market
|
|
|
|
|
|
|
|
|
|
|
|
Cable
|
|
|
77
|
%
|
|
|
77
|
%
|
|
|
80
|
%
|
|
|
70
|
%
|
|
|
56
|
%
|
|
Automotive
|
|
|
18
|
%
|
|
|
20
|
%
|
|
|
19
|
%
|
|
|
22
|
%
|
|
|
24
|
%
|
|
Digital Television
|
|
|
5
|
%
|
|
|
3
|
%
|
|
|
1
|
%
|
|
|
8
|
%
|
|
|
20
|
%
|
|
Other
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by geography
|
|
|
|
|
|
|
|
|
|
|
|
Asia Pacific
|
|
|
62
|
%
|
|
|
49
|
%
|
|
|
45
|
%
|
|
|
45
|
%
|
|
|
43
|
%
|
|
North America
|
|
|
20
|
%
|
|
|
29
|
%
|
|
|
35
|
%
|
|
|
34
|
%
|
|
|
30
|
%
|
|
Europe
|
|
|
14
|
%
|
|
|
18
|
%
|
|
|
19
|
%
|
|
|
20
|
%
|
|
|
21
|
%
|
|
Other
|
|
|
4
|
%
|
|
|
4
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ten percent customers (net revenue)(1)
|
|
|
|
|
|
|
|
|
|
|
|
Unihan(2) (3)
|
|
|
18
|
%
|
|
|
15
|
%
|
|
|
14
|
%
|
|
|
17
|
%
|
|
*
|
|
Cisco
|
|
|
18
|
%
|
|
|
28
|
%
|
|
|
36
|
%
|
|
|
32
|
%
|
|
|
28
|
%
|
|
Panasonic
|
|
|
16
|
%
|
|
|
14
|
%
|
|
|
10
|
%
|
|
|
10
|
%
|
|
|
12
|
%
|
|
Samsung
|
|
|
12
|
%
|
|
*
|
|
*
|
|
*
|
|
*
|
|
ATM Electronic Corporation(4)
|
|
*
|
|
*
|
|
*
|
|
*
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue from top 10 customers (5)
|
|
|
86
|
%
|
|
|
88
|
%
|
|
|
88
|
%
|
|
|
89
|
%
|
|
|
86
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a percent of net revenue
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
53.0
|
%
|
|
|
48.2
|
%
|
|
|
47.1
|
%
|
|
|
50.6
|
%
|
|
|
48.4
|
%
|
|
Research and development
|
|
|
41.3
|
%
|
|
|
40.5
|
%
|
|
|
36.9
|
%
|
|
|
27.0
|
%
|
|
|
21.9
|
%
|
|
Selling, general and administrative
|
|
|
37.0
|
%
|
|
|
32.7
|
%
|
|
|
31.8
|
%
|
|
|
20.6
|
%
|
|
|
16.9
|
%
|
(1) Data included only in instances where customers were 10% or greater
of net revenue.
(2) A wholly-owned subsidiary of Asustek Computer.
(3) Primarily for the benefit of ARRIS Group, Inc.
(4) The majority of revenue from ATM Electronic Corporation was related
to the CECB market segment in the United States.
(5) Includes respective manufacturing subcontractors.
*Less than 10% of our net revenue.
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
BALANCE SHEETS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2009
|
|
2009
|
|
2009
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
30,711
|
|
$
|
40,175
|
|
$
|
37,678
|
|
$
|
46,097
|
|
$
|
82,213
|
|
Short-term investments
|
|
|
50,000
|
|
|
49,758
|
|
|
50,000
|
|
|
40,000
|
|
|
—
|
|
Total cash and investments
|
|
$
|
80,711
|
|
$
|
89,933
|
|
$
|
87,678
|
|
$
|
86,097
|
|
$
|
82,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finished goods
|
|
$
|
3,052
|
|
$
|
3,791
|
|
$
|
6,044
|
|
$
|
7,799
|
|
$
|
6,428
|
|
Work-in-process
|
|
|
2,331
|
|
|
2,494
|
|
|
3,037
|
|
|
3,097
|
|
|
3,165
|
|
Raw materials
|
|
|
177
|
|
|
290
|
|
|
233
|
|
|
365
|
|
|
454
|
|
Total inventories, net
|
|
$
|
5,560
|
|
$
|
6,575
|
|
$
|
9,314
|
|
$
|
11,261
|
|
$
|
10,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory turns (annualized)
|
|
|
6.1
|
|
|
5.5
|
|
|
4.1
|
|
|
4.2
|
|
|
6.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
$
|
8,247
|
|
$
|
7,959
|
|
$
|
7,418
|
|
$
|
9,495
|
|
$
|
16,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days sales outstanding (DSO)
|
|
|
41
|
|
|
41
|
|
|
37
|
|
|
36
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding
|
|
|
53,429
|
|
|
52,403
|
|
|
52,082
|
|
|
52,049
|
|
|
52,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding for the quarter ended
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
53,094
|
|
|
52,277
|
|
|
52,064
|
|
|
52,751
|
|
|
53,372
|
|
Diluted
|
|
|
53,094
|
|
|
52,277
|
|
|
52,064
|
|
|
52,995
|
|
|
54,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total employees
|
|
|
302
|
|
|
230
|
|
|
228
|
|
|
220
|
|
|
213
|
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
STOCK-BASED COMPENSATION EXPENSE
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2009
|
|
2009
|
|
2009
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
10
|
|
$
|
21
|
|
$
|
(2
|
)
|
|
$
|
9
|
|
$
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
557
|
|
|
662
|
|
|
467
|
|
|
|
489
|
|
|
515
|
|
Selling, general and administrative
|
|
|
657
|
|
|
683
|
|
|
655
|
|
|
|
665
|
|
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense included in operating
expenses
|
|
|
1,214
|
|
|
1,345
|
|
|
1,122
|
|
|
|
1,154
|
|
|
1,230
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense
|
|
$
|
1,224
|
|
$
|
1,366
|
|
$
|
1,120
|
|
|
$
|
1,163
|
|
$
|
1,241
|
|
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
CERTAIN EXPENSES RELATING TO
|
|
SEC INVESTIGATION AND LITIGATION
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2009 (2)
|
|
2009 (3)
|
|
2009 (4)
|
|
2008 (5)
|
|
2008 (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses (1)
|
|
$
|
274
|
|
|
$
|
427
|
|
|
$
|
614
|
|
|
$
|
12
|
|
|
$
|
180
|
|
(1) These amounts represent professional fees that are not expected to
be reimbursed under our directors’ and officers’ liability insurance
policy. Amounts expected to be reimbursed under our directors’ and
officers’ liability insurance policy have been excluded from these
amounts.
(2) No amounts were reimbursed under our directors’ and officers’
liability insurance policy in the third quarter of 2009.
(3) Amounts reimbursed under our directors’ and officers’ liability
insurance policy were $3.1 million in the second quarter of 2009.
(4) Amounts reimbursed under our directors’ and officers’ liability
insurance policy were $1.6 million in the first quarter of 2009.
(5) Amounts reimbursed under our directors’ and officers’ liability
insurance policy were $0.8 million in the fourth quarter of 2008.
(6) Amounts reimbursed under our directors’ and officers’ liability
insurance policy were $0.4 million in the third quarter of 2008.
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
RECONCILIATION OF NON-GAAP TO GAAP COST OF SALES
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
GAAP cost of sales
|
|
$
|
8,466
|
|
$
|
16,477
|
|
$
|
27,038
|
|
$
|
42,832
|
|
Amortization of intangibles
|
|
|
35
|
|
|
—
|
|
|
35
|
|
|
—
|
|
Stock-based compensation expense
|
|
|
10
|
|
|
11
|
|
|
29
|
|
|
26
|
|
Non-GAAP cost of sales
|
|
$
|
8,421
|
|
$
|
16,466
|
|
$
|
26,974
|
|
$
|
42,806
|
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
RECONCILIATION OF NON-GAAP TO GAAP OPERATING EXPENSES
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
GAAP research and development expense
|
|
$
|
7,430
|
|
$
|
6,980
|
|
$
|
21,143
|
|
$
|
19,416
|
|
|
Stock-based compensation expense
|
|
|
557
|
|
|
515
|
|
|
1,686
|
|
|
1,404
|
|
|
Benefit relating to SEC investigation and litigation
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(258
|
)
|
|
Non-GAAP research and development expense
|
|
$
|
6,873
|
|
$
|
6,465
|
|
$
|
19,457
|
|
$
|
18,270
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP selling, general and administrative expense
|
|
$
|
6,658
|
|
$
|
5,382
|
|
$
|
18,094
|
|
$
|
16,855
|
|
|
Stock-based compensation expense
|
|
|
657
|
|
|
715
|
|
|
1,995
|
|
|
2,201
|
|
|
Expense relating to SEC investigation and litigation
|
|
|
274
|
|
|
180
|
|
|
1,315
|
|
|
194
|
|
|
Non-GAAP selling, general and administrative expense
|
|
$
|
5,727
|
|
$
|
4,487
|
|
$
|
14,784
|
|
$
|
14,460
|
|
|
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
RECONCILIATION OF NON-GAAP TO GAAP ESTIMATED OPERATING EXPENSES
|
|
(unaudited)
|
|
|
|
|
|
|
|
Estimate for Year Ending December 31, 2009
|
|
Estimated GAAP research and development expense
|
|
$28.0 to $28.7 million
|
|
Estimated stock-based compensation expense
|
|
$2.1 to $2.3 million
|
|
Estimated non-GAAP research and development expense
|
|
$26.0 to $26.7 million
|
|
|
|
|
|
Estimated GAAP selling, general and administrative expense
|
|
(2)
|
|
Estimated stock-based compensation expense
|
|
$2.6 to $2.8 million
|
|
Estimated expenses relating to ongoing SEC litigation (1)
|
|
(2)
|
|
Estimated non-GAAP selling, general and administrative expense
|
|
$19.5 to $19.9 million
|
|
___________
|
|
|
(1) Relates to ongoing SEC litigation expenses not reimbursed under our
directors’ and officers’ liability insurance policy.
(2) We cannot reliably estimate expenses related to ongoing SEC
litigation matters, namely those expenses not reimbursed under our
directors’ and officers’ liability insurance policy, therefore we cannot
provide a reliable GAAP SG&A forecast.
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
RECONCILIATION OF NON-GAAP TO GAAP CONSOLIDATED NET INCOME
(LOSS)
|
|
(in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
GAAP net income (loss)
|
|
$
|
(4,378
|
)
|
|
$
|
3,175
|
|
$
|
(12,075
|
)
|
|
$
|
5,553
|
|
|
Amortization of intangibles
|
|
|
35
|
|
|
|
—
|
|
|
35
|
|
|
|
—
|
|
|
Stock-based compensation expense
|
|
|
1,224
|
|
|
|
1,241
|
|
|
3,710
|
|
|
|
3,631
|
|
|
Expense (benefit) relating to SEC investigation and litigation
|
|
|
274
|
|
|
|
180
|
|
|
1,315
|
|
|
|
(68
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
(2,845
|
)
|
|
$
|
4,596
|
|
$
|
(7,015
|
)
|
|
$
|
9,116
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
(0.08
|
)
|
|
$
|
0.06
|
|
$
|
(0.23
|
)
|
|
$
|
0.10
|
|
|
Non-GAAP
|
|
$
|
(0.05
|
)
|
|
$
|
0.09
|
|
$
|
(0.13
|
)
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
(0.08
|
)
|
|
$
|
0.06
|
|
$
|
(0.23
|
)
|
|
$
|
0.10
|
|
|
Non-GAAP
|
|
$
|
(0.05
|
)
|
|
$
|
0.08
|
|
$
|
(0.13
|
)
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding used in
|
|
|
|
|
|
|
|
basic net income (loss) per share calculation:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
53,094
|
|
|
|
53,372
|
|
|
52,685
|
|
|
|
53,822
|
|
|
Non-GAAP
|
|
|
53,094
|
|
|
|
53,372
|
|
|
52,685
|
|
|
|
53,822
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding used in
|
|
|
|
|
|
|
|
diluted net income (loss) per share calculation:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
53,094
|
|
|
|
54,425
|
|
|
52,685
|
|
|
|
55,541
|
|
|
Non-GAAP
|
|
|
53,094
|
|
|
|
54,700
|
|
|
52,685
|
|
|
|
56,198
|
|
|
|
|
Microtune, Inc.
|
|
ADDITIONAL FINANCIAL INFORMATION
|
|
RECONCILIATION OF SHARES USED IN THE CALCULATION
|
|
OF NON-GAAP TO GAAP
|
|
CONSOLIDATED NET INCOME (LOSS) PER SHARE
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Weighted-average common shares outstanding used in basic net
income (loss) per share calculation – GAAP and Non-GAAP
|
|
53,094
|
|
53,372
|
|
52,685
|
|
53,822
|
|
Weighted-average common shares outstanding used in diluted net
income (loss) per share calculation – GAAP
|
|
53,094
|
|
54,425
|
|
52,685
|
|
55,541
|
|
Incremental common equivalent shares
|
|
—
|
|
275
|
|
—
|
|
657
|
|
Weighted-average common shares outstanding used in diluted net
income (loss) per share calculation – Non-GAAP
|
|
53,094
|
|
54,700
|
|
52,685
|
|
56,198
|
Source: Microtune, Inc.
Microtune, Inc. Jeff Kupp, 972-673-1610 ir@microtune.com
|