FREMONT, Calif., Feb. 26, 2019 (GLOBE NEWSWIRE) -- Enphase Energy, Inc. (NASDAQ:ENPH), a global energy technology company and the world’s leading
supplier of solar microinverters, announced today financial results for the fourth quarter and year-ended 2018, which included the
summary below from its President and CEO, Badri Kothandaraman.
Highlights for the quarter included:
- Revenue of $92.3 million; IQ 7 shipments at 84% of all microinverters
- GAAP gross margin of 30.5%; non-GAAP gross margin of 30.7%
- GAAP operating expenses of $23.2 million; non-GAAP operating expenses of $19.7 million
- GAAP operating income of $5.0 million; non-GAAP operating income of $8.6 million
- GAAP net income of $0.7 million; non-GAAP net income of $5.1 million
- GAAP diluted EPS of $0.01; non-GAAP diluted EPS of $0.04
- Ending cash balance of $106.2 million, net of a $10 million final payment to SunPower
Our revenue and earnings for the fourth quarter are given below, compared with those of the prior quarter and the year ago
quarter:
(In thousands, except per share data and percentages)
| |
GAAP |
|
Non-GAAP |
| |
Q4 2018 |
|
Q3 2018 |
|
Q4 2017 |
|
Q4 2018 |
|
Q3 2018 |
|
Q4 2017 |
| Revenue |
$ |
92,289 |
|
|
$ |
78,002 |
|
|
$ |
79,674 |
|
|
$ |
92,289 |
|
|
$ |
78,002 |
|
|
$ |
79,674 |
|
| Gross margin |
30.5 |
% |
|
32.4 |
% |
|
23.8 |
% |
|
30.7 |
% |
|
32.8 |
% |
|
24.2 |
% |
| Operating income (loss) |
$ |
5,003 |
|
|
$ |
(374 |
) |
|
$ |
(2,133 |
) |
|
$ |
8,565 |
|
|
$ |
6,975 |
|
|
$ |
1,307 |
|
| Net income (loss) |
$ |
709 |
|
|
$ |
(3,470 |
) |
|
$ |
(2,940 |
) |
|
$ |
5,092 |
|
|
$ |
4,626 |
|
|
$ |
683 |
|
| Basic EPS |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
0.05 |
|
|
$ |
0.05 |
|
|
$ |
0.01 |
|
| Diluted EPS |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
0.04 |
|
|
$ |
0.04 |
|
|
$ |
0.01 |
|
Our revenue and earnings for the fiscal year 2018 are given below, compared with those of the prior year:
(In thousands, except per share data and percentages)
| |
GAAP |
|
Non-GAAP |
| |
FY 2018 |
|
FY 2017 |
|
FY 2018 |
|
FY 2017 |
| Revenue |
$ |
316,159 |
|
|
$ |
286,166 |
|
|
$ |
316,159 |
|
|
$ |
286,166 |
|
| Gross margin |
29.9 |
% |
|
19.6 |
% |
|
30.2 |
% |
|
20.0 |
% |
| Operating income (loss) |
$ |
1,596 |
|
|
$ |
(39,378 |
) |
|
$ |
20,535 |
|
|
$ |
(15,733 |
) |
| Net income (loss) |
$ |
(11,627 |
) |
|
$ |
(45,192 |
) |
|
$ |
10,013 |
|
|
$ |
(20,530 |
) |
| Basic EPS |
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
|
$ |
0.10 |
|
|
$ |
(0.25 |
) |
| Diluted EPS |
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
|
$ |
0.10 |
|
|
$ |
(0.25 |
) |
Our fourth quarter revenue was $92.3 million, an increase of 18% sequentially and an increase of 16% year-over year. We
shipped 257 megawatts DC, or approximately 820,000 microinverters. Our non-GAAP gross margin was 30.7%, a decrease of 210
basis points from 32.8% in the third quarter. The non-GAAP gross margin was negatively impacted by 4.3%, due to expedite fees
related to component shortages. The expedite fees were in the form of air shipments that we chose to make in order to service our
customers. Non-GAAP operating expenses were $19.7 million, compared to $18.6 million in the prior quarter.
We exited the fourth quarter with $106.2 million in cash, net of a $10 million final payment to SunPower. Inventory was
$16.3 million in the fourth quarter, compared to $17.9 million in the third quarter and $26.0 million in the fourth
quarter of 2017.
We experienced component shortages on high voltage transistors which constrained our revenue in Q4’18. The additional capacity
based on an investment we made with one of our suppliers is now online. This has allowed us to increase our microinverter supply
for Q1’19, but with the strong growth that we are experiencing, our lead times are still around 13 to 15 weeks. We have signed two
new long-term contracts for additional high voltage transistors. We expect this additional supply to turn on in the second half of
this year and help to bring down microinverter lead times to around 6 to 8 weeks.
In June 2017, we held an Analyst Day and set a target financial model of 30% Gross Margin, 20% Operating Expenses and 10%
Operating Income to be achieved in the following 18 months. We made significant progress in making that model a reality as we
exited 2018. This was possible due to the hard work of our employees and strong support from our partners and customers. Product
innovation and customer experience remain the cornerstones of our growth strategy as we march towards our next milestone of
creating grid-agnostic energy management systems.
BUSINESS HIGHLIGHTS
+ On October 24, 2018, Enphase Energy announced that the Enphase Energized™ AC Modules (ACMs) have been installed by more
than 330 contractors in the U.S. since their release in October 2017. Enphase Energized AC Modules are built by strategic
partners who integrate Enphase microinverters with PV modules on the manufacturing line. These integrated systems allow installers
to be more competitive through improved capital management, reduced labor costs and accelerated design and installation times.
+ On November 13, 2018, Enphase Energy announced over 1,000 homeowners have joined the Enphase Upgrade Program, a program that
provides several options for upgrading to the latest, more efficient and reliable seventh-generation microinverter technology from
Enphase Energy. The program represents our commitment to quality and service.
+ On January 28, 2019, Enphase Energy repaid in full its high interest bearing senior secured term loan with Tennenbaum
Capital Partners, LLC, an indirect wholly-owned subsidiary of BlackRock, Inc. The repayment included a principal amount of
approximately $39.5 million plus accrued interest and fees and eliminated any future interest expenses and fees on this term
loan. The repayment terminated all related liens on Enphase Energy’s assets, providing greater operating flexibility.
+ On February 7, 2019, Enphase Energy announced that the Company was awarded the Top PV Brand 2019 Seal of Approval in
Europe for the third consecutive year. Each year, EuPD Research conducts worldwide surveys and prepares an independent evaluation
of installers' perceptions of different solar brands. Installers ranked Enphase Energy top notch in categories such as market
penetration, brand awareness and customer recommendation.
+ On February 11, 2019, Enphase Energy announced the availability of its new Cellmodem-M1, which enables Enphase customers to
stay always connected to their systems remotely without the need for a dedicated local network. This new device has an LTE Cat-M1
connectivity that is the next generation internet of things (IoT) for low bandwidth connectivity, enabling lower service costs.
+ On February 19, 2019 Enphase Energy announced its microinverters are compliant with California Rule 21 requirements.
California’s Investor-Owned Utilities (IOUs) updated Electric Rule 21 in September 2017, which requires advanced grid functionality
(AGF) for smart inverters. A new Rule 21-compliant grid profile for Enphase Energy microinverters became available on February 22,
2019.
FIRST QUARTER 2019 FINANCIAL OUTLOOK
For the first quarter of 2019, Enphase Energy estimates both GAAP and non-GAAP financial results as follows:
- Revenue to be within a range of $90.0 million to $95.0 million
- GAAP and non-GAAP gross margin to be within a range of 31% to 34%
- GAAP operating expenses to be within a range of $25.0 million to $26.0 million, including a total of approximately $4.5
million estimated for stock-based compensation expenses, additional restructuring expenses and acquisition related expenses and
amortization
- Non-GAAP operating expenses to be within a range of $20.5 million to $21.5 million, excluding a total of approximately $4.5
million estimated for stock-based compensation expenses, additional restructuring expenses and acquisition related expenses and
amortization
Follow Enphase Online
Use of Non-GAAP Financial Measures
The Company has presented certain non-GAAP financial measures in this press release. To view a description of non-GAAP financial
measures used and the non-GAAP reconciliation schedule for the periods presented click here.
Conference Call Information
Enphase Energy will host a conference call for analysts and investors to discuss its fourth quarter 2018 results and first
quarter 2019 business outlook today at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time). The call is open to the public by
dialing (877) 644-1284; participant passcode 4352137. A live webcast of the conference call will also be accessible from the
“Investor Relations” section of the Company's website at investor.enphase.com. Following the webcast, an archived version will be
available on the website for one year. In addition, an audio replay of the conference call will be available by calling (855)
859-2056; participant pass code 4352137, beginning approximately one hour after the call.
Forward-Looking Statements
This press release contains forward-looking statements, including statements related to Enphase Energy’s expected future
financial performance, product performance, product shipments, timing of product introductions, product demand, component supply
availability, manufacturing lead times, and operational flexibility. These forward-looking statements are based on the Company’s
current expectations and inherently involve significant risks and uncertainties. Enphase Energy’s actual results and the timing of
events could differ materially from those anticipated in such forward-looking statements as a result of certain risks and
uncertainties including those risks described in more detail in the Company’s most recent Annual Report on Form 10-K and other
documents on file with the SEC and available on the SEC’s website at www.sec.gov. Enphase Energy undertakes no duty or obligation
to update any forward-looking statements contained in this release as a result of new information, future events or changes in its
expectations, except as required by law.
A copy of this press release can be found on the investor relations page of Enphase Energy’s website at investor.enphase.com.
About Enphase Energy, Inc.
Enphase Energy, a global energy technology company, delivers smart, easy-to-use solutions that connect solar generation, storage
and management on one intelligent platform. The Company revolutionized solar with its microinverter technology and produces the
world’s only truly integrated solar plus storage solution. Enphase has shipped more than 19 million microinverters, and over
855,000 Enphase systems have been deployed in more than 125 countries. For more information, visit www.enphase.com.
Enphase Energy®, the Enphase logo and other trademarks or service names are the trademarks of Enphase Energy, Inc.
Other names are for informational purposes and may be trademarks of their respective owners.
Contact:
Christina Carrabino
Enphase Energy, Inc.
Investor Relations
ir@enphaseenergy.com
+1-707-763-4784 x7354
| |
ENPHASE ENERGY, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
| |
|
|
|
| |
Three Months Ended
December 31, |
|
Years Ended
December 31, |
| |
2018 |
|
2017 |
|
2018 |
|
2017 |
| Net revenues |
$ |
92,289 |
|
|
$ |
79,674 |
|
|
$ |
316,159 |
|
|
$ |
286,166 |
|
| Cost of revenues |
64,124 |
|
|
60,685 |
|
|
221,714 |
|
|
230,123 |
|
| Gross profit |
28,165 |
|
|
18,989 |
|
|
94,445 |
|
|
56,043 |
|
| Operating expenses: |
|
|
|
|
|
|
|
| Research and development |
7,340 |
|
|
8,208 |
|
|
32,587 |
|
|
33,157 |
|
| Sales and marketing |
6,617 |
|
|
4,940 |
|
|
27,047 |
|
|
23,126 |
|
| General and administrative |
7,664 |
|
|
5,983 |
|
|
29,086 |
|
|
22,221 |
|
| Restructuring charges |
1,541 |
|
|
1,991 |
|
|
4,129 |
|
|
16,917 |
|
| Total operating expenses |
23,162 |
|
|
21,122 |
|
|
92,849 |
|
|
95,421 |
|
| Income (loss) from operations |
5,003 |
|
|
(2,133 |
) |
|
1,596 |
|
|
(39,378 |
) |
| Other expense, net |
|
|
|
|
|
|
|
| Interest expense, net |
(2,605 |
) |
|
(1,957 |
) |
|
(9,635 |
) |
|
(7,936 |
) |
| Other income (expense), net |
(1,113 |
) |
|
202 |
|
|
(2,190 |
) |
|
1,973 |
|
| Total other expense, net |
(3,718 |
) |
|
(1,755 |
) |
|
(11,825 |
) |
|
(5,963 |
) |
| Income (loss) before taxes |
1,285 |
|
|
(3,888 |
) |
|
(10,229 |
) |
|
(45,341 |
) |
| (Provision) benefit from income tax |
(576 |
) |
|
948 |
|
|
(1,398 |
) |
|
149 |
|
| Net income (loss) |
$ |
709 |
|
|
$ |
(2,940 |
) |
|
$ |
(11,627 |
) |
|
$ |
(45,192 |
) |
| Net income (loss) per share: |
|
|
|
|
|
|
|
| Basic |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
| Diluted |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
| Shares used in per share calculation: |
|
|
|
|
|
|
|
| Basic |
106,638 |
|
|
85,689 |
|
|
99,619 |
|
|
82,939 |
|
| Diluted |
113,888 |
|
|
85,689 |
|
|
99,619 |
|
|
82,939 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
ENPHASE ENERGY, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited) |
| |
|
|
|
| |
December 31,
2018 |
|
December 31,
2017 |
| ASSETS |
|
|
|
| Current assets: |
|
|
|
| Cash and cash equivalents |
$ |
106,237 |
|
|
$ |
29,144 |
|
| Accounts receivable |
78,938 |
|
|
65,346 |
|
| Inventory |
16,267 |
|
|
25,999 |
|
| Prepaid expenses and other |
20,860 |
|
|
9,957 |
|
| Total current assets |
222,302 |
|
|
130,446 |
|
| Property and equipment, net |
20,998 |
|
|
26,483 |
|
| Intangible assets, net |
35,306 |
|
|
515 |
|
| Goodwill |
24,783 |
|
|
3,664 |
|
| Other assets |
36,548 |
|
|
8,039 |
|
| Total assets |
$ |
339,937 |
|
|
$ |
169,147 |
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
| Current liabilities: |
|
|
|
| Accounts payable |
$ |
48,794 |
|
|
$ |
28,747 |
|
| Accrued liabilities |
37,093 |
|
|
29,874 |
|
| Deferred revenues, current |
33,119 |
|
|
15,691 |
|
| Debt, current |
28,155 |
|
|
17,429 |
|
| Total current liabilities |
147,161 |
|
|
91,741 |
|
| Long-term liabilities: |
|
|
|
| Deferred revenues, noncurrent |
76,911 |
|
|
29,941 |
|
| Warranty obligations, noncurrent |
23,211 |
|
|
22,389 |
|
| Other liabilities |
3,250 |
|
|
1,880 |
|
| Debt, noncurrent |
81,628 |
|
|
32,322 |
|
| Total liabilities |
332,161 |
|
|
178,273 |
|
| Total stockholders’ equity (deficit) |
7,776 |
|
|
(9,126 |
) |
| Total liabilities and stockholders’ equity (deficit) |
$ |
339,937 |
|
|
$ |
169,147 |
|
| |
|
|
|
|
|
|
|
| |
ENPHASE ENERGY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited) |
| |
| |
Years Ended
December 31, |
| |
2018 |
|
2017 |
| Cash flows from operating activities: |
|
|
|
| Net loss |
$ |
(11,627 |
) |
|
$ |
(45,192 |
) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
9,667 |
|
|
9,004 |
|
| Provision for doubtful accounts |
711 |
|
|
476 |
|
| Asset impairment |
1,601 |
|
|
1,681 |
|
| Amortization of debt issuance costs |
2,701 |
|
|
1,673 |
|
| Stock-based compensation |
11,432 |
|
|
6,727 |
|
| Deferred income tax expense (benefit) |
123 |
|
|
(1,394 |
) |
| Changes in operating assets and liabilities: |
|
|
|
| Accounts receivable |
(13,515 |
) |
|
(4,803 |
) |
| Inventory |
9,732 |
|
|
5,961 |
|
| Prepaid expenses and other assets |
(3,130 |
) |
|
(1,227 |
) |
| Intangible assets (1) |
(10,000 |
) |
|
— |
|
| Accounts payable, accrued and other liabilities |
23,082 |
|
|
(5,078 |
) |
| Warranty obligations |
1,478 |
|
|
(1,598 |
) |
| Deferred revenues |
(6,123 |
) |
|
5,328 |
|
| Net cash provided by (used in) operating activities |
16,132 |
|
|
(28,442 |
) |
| Cash flows from investing activities: |
|
|
|
| Purchases of property and equipment |
(4,151 |
) |
|
(4,121 |
) |
| Acquisition (1) |
(15,000 |
) |
|
— |
|
| Net cash used in investing activities |
(19,151 |
) |
|
(4,121 |
) |
| Cash flows from financing activities: |
|
|
|
| Proceeds from issuance of common stock, net of issuance costs |
19,766 |
|
|
26,425 |
|
| Proceeds from debt |
68,024 |
|
|
26,442 |
|
| Principal payments on debt |
(9,976 |
) |
|
— |
|
| Payments under revolving credit facility |
— |
|
|
(10,100 |
) |
| Proceeds from issuance of common stock under employee stock plans |
2,800 |
|
|
530 |
|
| Net cash provided by financing activities |
80,614 |
|
|
43,297 |
|
| Effect of exchange rate changes on cash |
(502 |
) |
|
646 |
|
| Net increase in cash and cash equivalents |
77,093 |
|
|
11,380 |
|
| Cash and cash equivalents—Beginning of period |
29,144 |
|
|
17,764 |
|
| Cash and cash equivalents—End of period |
$ |
106,237 |
|
|
$ |
29,144 |
|
| |
|
|
|
|
|
|
|
| (1) |
We made payments totaling $25.0 million for the acquisition of SunPower’s microinverter business, of which
$10.0 million was allocated to cash flows from operating activities rather than investing activities. The allocation was
for the intangible asset related to the acquired customer relationship, and it was based on the valuation of the customer
relationship relative to the total consideration. The remaining $15.0 million was reported as cash flows from investing
activities. |
| |
ENPHASE ENERGY, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited) |
| |
| |
Three Months Ended |
|
Year Ended |
| |
December 31,
2018 |
|
September 30,
2018 |
|
December 31,
2017 |
|
December 31,
2018 |
|
December 31,
2017 |
| Gross profit (GAAP) |
$ |
28,165 |
|
|
$ |
25,264 |
|
|
$ |
18,989 |
|
|
$ |
94,445 |
|
|
$ |
56,043 |
|
| Stock-based compensation |
126 |
|
|
330 |
|
|
275 |
|
|
1,071 |
|
|
1,072 |
|
| Gross profit (Non-GAAP) |
$ |
28,291 |
|
|
$ |
25,594 |
|
|
$ |
19,264 |
|
|
$ |
95,516 |
|
|
$ |
57,115 |
|
| |
|
|
|
|
|
|
|
|
|
| Gross margin (GAAP) |
30.5 |
% |
|
32.4 |
% |
|
23.8 |
% |
|
29.9 |
% |
|
19.6 |
% |
| Stock-based compensation |
0.2 |
% |
|
0.4 |
% |
|
0.4 |
% |
|
0.3 |
% |
|
0.4 |
% |
| Gross margin (Non-GAAP) |
30.7 |
% |
|
32.8 |
% |
|
24.2 |
% |
|
30.2 |
% |
|
20.0 |
% |
| |
|
|
|
|
|
|
|
|
|
| Operating expenses (GAAP) |
$ |
23,162 |
|
|
$ |
25,638 |
|
|
$ |
21,122 |
|
|
$ |
92,849 |
|
|
$ |
95,421 |
|
| Stock-based compensation (1) |
(1,395 |
) |
|
(3,721 |
) |
|
(1,174 |
) |
|
(10,361 |
) |
|
(5,655 |
) |
| Restructuring and asset impairment charges |
(1,540 |
) |
|
(2,588 |
) |
|
(1,991 |
) |
|
(4,128 |
) |
|
(16,918 |
) |
| Reserve for non-recurring legal matter |
— |
|
|
— |
|
|
— |
|
|
(1,765 |
) |
|
— |
|
| Acquisition related expenses and amortization |
(501 |
) |
|
(710 |
) |
|
— |
|
|
(1,614 |
) |
|
— |
|
| Operating expenses (Non-GAAP) |
$ |
19,726 |
|
|
$ |
18,619 |
|
|
$ |
17,957 |
|
|
$ |
74,981 |
|
|
$ |
72,848 |
|
| |
|
|
|
|
|
|
|
|
|
| (1) Includes stock-based compensation as follows: |
|
|
|
|
|
|
|
|
|
| Research and development |
$ |
295 |
|
|
$ |
878 |
|
|
$ |
579 |
|
|
$ |
2,940 |
|
|
$ |
2,573 |
|
| Sales and marketing |
565 |
|
|
1,151 |
|
|
268 |
|
|
3,074 |
|
|
1,157 |
|
| General and administrative |
535 |
|
|
1,692 |
|
|
327 |
|
|
4,347 |
|
|
1,925 |
|
| Total |
$ |
1,395 |
|
|
$ |
3,721 |
|
|
$ |
1,174 |
|
|
$ |
10,361 |
|
|
$ |
5,655 |
|
| |
|
|
|
|
|
|
|
|
|
| Income (loss) from operations (GAAP) |
$ |
5,003 |
|
|
$ |
(374 |
) |
|
$ |
(2,133 |
) |
|
$ |
1,596 |
|
|
$ |
(39,378 |
) |
| Stock-based compensation |
1,521 |
|
|
4,051 |
|
|
1,449 |
|
|
11,432 |
|
|
6,727 |
|
| Restructuring and asset impairment charges |
1,540 |
|
|
2,588 |
|
|
1,991 |
|
|
4,128 |
|
|
16,918 |
|
| Reserve for non-recurring legal matter |
— |
|
|
— |
|
|
— |
|
|
1,765 |
|
|
— |
|
| Acquisition related expenses and amortization |
501 |
|
|
710 |
|
|
— |
|
|
1,614 |
|
|
— |
|
| Income (loss) from operations (Non-GAAP) |
$ |
8,565 |
|
|
$ |
6,975 |
|
|
$ |
1,307 |
|
|
$ |
20,535 |
|
|
$ |
(15,733 |
) |
| |
|
|
|
|
|
|
|
|
|
| Net income (loss) (GAAP) |
$ |
709 |
|
|
$ |
(3,470 |
) |
|
$ |
(2,940 |
) |
|
$ |
(11,627 |
) |
|
$ |
(45,192 |
) |
| Stock-based compensation |
1,521 |
|
|
4,051 |
|
|
1,449 |
|
|
11,432 |
|
|
6,727 |
|
| Restructuring and asset impairment charges |
1,540 |
|
|
2,588 |
|
|
1,991 |
|
|
4,128 |
|
|
16,918 |
|
| Reserve for non-recurring legal matter |
— |
|
|
— |
|
|
— |
|
|
1,765 |
|
|
— |
|
| Acquisition related expenses and amortization |
501 |
|
|
710 |
|
|
— |
|
|
1,614 |
|
|
— |
|
| Non-cash interest expense |
821 |
|
|
747 |
|
|
183 |
|
|
2,701 |
|
|
1,017 |
|
| Net income (loss) (Non-GAAP) |
$ |
5,092 |
|
|
$ |
4,626 |
|
|
$ |
683 |
|
|
$ |
10,013 |
|
|
$ |
(20,530 |
) |
| |
|
|
|
|
|
|
|
|
|
| Net income (loss) per share, basic (GAAP) |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
| Stock-based compensation |
0.01 |
|
|
0.04 |
|
|
0.02 |
|
|
0.11 |
|
|
0.08 |
|
| Restructuring and asset impairment charges |
0.01 |
|
|
0.02 |
|
|
0.02 |
|
|
0.04 |
|
|
0.20 |
|
| Reserve for non-recurring legal matter |
— |
|
|
— |
|
|
— |
|
|
0.02 |
|
|
— |
|
| Acquisition related expenses and amortization |
0.01 |
|
|
0.01 |
|
|
— |
|
|
0.02 |
|
|
— |
|
| Non-cash interest expense |
0.01 |
|
|
0.01 |
|
|
— |
|
|
0.03 |
|
|
0.01 |
|
| Net income (loss) per share, basic (Non-GAAP) |
$ |
0.05 |
|
|
$ |
0.05 |
|
|
$ |
0.01 |
|
|
$ |
0.10 |
|
|
$ |
(0.25 |
) |
| |
|
|
|
|
|
|
|
|
|
| Shares used in basic per share calculation GAAP and Non-GAAP |
106,638 |
|
|
102,798 |
|
|
85,689 |
|
|
99,619 |
|
|
82,939 |
|
| |
|
|
|
|
|
|
|
|
|
| Net income (loss) per share, diluted (GAAP) |
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.54 |
) |
| Stock-based compensation |
0.01 |
|
|
0.03 |
|
|
0.02 |
|
|
0.11 |
|
|
0.08 |
|
| Restructuring and asset impairment charges |
0.01 |
|
|
0.02 |
|
|
0.02 |
|
|
0.04 |
|
|
0.20 |
|
| Reserve for non-recurring legal matter |
— |
|
|
— |
|
|
— |
|
|
0.02 |
|
|
— |
|
| Acquisition related expenses and amortization |
— |
|
|
0.01 |
|
|
— |
|
|
0.02 |
|
|
— |
|
| Non-cash interest expense |
0.01 |
|
|
0.01 |
|
|
— |
|
|
0.02 |
|
|
0.01 |
|
| Convertible note interest (2) |
— |
|
|
— |
|
|
— |
|
|
0.01 |
|
|
— |
|
| Net income (loss) per share, diluted (Non-GAAP) (2) |
$ |
0.04 |
|
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
0.10 |
|
|
$ |
(0.25 |
) |
| |
|
|
|
|
|
|
|
|
|
| Shares used in diluted per share calculation GAAP |
113,888 |
|
|
102,798 |
|
|
85,689 |
|
|
99,619 |
|
|
82,939 |
|
| Shares used in diluted per share calculation Non-GAAP |
125,589 |
|
|
110,900 |
|
|
95,620 |
|
|
111,696 |
|
|
82,939 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) |
Calculation of non-GAAP diluted net income per share for the three months and year ended December 31, 2018
excludes convertible note interest expense, net of tax of $0.5 million and $0.7 million, respectively, from non-GAAP
net income. |
