NeoPhotonics Reports Fourth Quarter and Full Year 2021 Financial Results
NeoPhotonics Corporation (NPTN) reported strong fourth-quarter 2021 results, with revenues of $80.6 million, an 18% increase year-over-year, despite supply chain challenges impacting revenue by over $15 million. Products for 400G and above applications grew by 70% year-over-year to $148 million. Gross margin improved to 25.6% year-over-year, though decreased sequentially due to supply chain constraints. The proposed acquisition by Lumentum was approved and is expected to close in H2 2022. The company reported a net loss per share of $0.20, an improvement from the previous year's loss of $0.23.
- Revenue growth of 18% year-over-year to $80.6 million.
- 400G and above product sales exceeded $148 million, up 70% year-over-year.
- Gross margin increased to 25.6%, a positive year-over-year change.
- Supply chain shortages adversely affected revenues by over $15 million.
- Operating loss increased to $9.1 million from $7.9 million year-over-year.
- Full year revenue declined 22% to $290.3 million, largely due to loss of major customer.
-
Year-over-year growth of products for 400G and above applications exceeded
70% to$148 million -
Growth of
18% over the same quarter last year despite supply chain shortages - Three Cloud and data center switch design wins for 400ZR DCO modules
- Proposed merger agreement with Lumentum approved by stockholders; transaction expected to close in the second half of 2022
“Our business remains on a strong growth path, as demand continues to increase and our backlog has expanded to record levels with nearly a year of visibility. Our fourth quarter revenue trend reflected the operational challenges as the full force of industry-wide IC chip supply shortages impacted our topline revenue by more than
Fourth Quarter 2021 Summary
-
Revenue of
was up$80.6 million 18% year-over-year on growth in 400G and above capable products and down3.7% quarter-over-quarter. Supply chain shortages negatively impacted revenue by in the fourth quarter.$15 million -
Gross margin was
25.6% , up 2.9 percentage points year-over year on better utilization and down from28.4% in the prior quarter due to supply chain constraints. -
Non-GAAP gross margin was
26.6% , down from29.4% in the prior quarter. The fourth quarter gross margin includes , or 3.1 percentage points, of incremental costs related to purchasing product on the spot buy market to help ensure supply for 2022.$2.5 million -
Operating expense was
, an increase of$29.7 million from Q3’21 on acquisition related charges and higher stock compensation expense.$4.6 million -
Non-GAAP operating expense of
was flat to Q3’21.$23.3 million -
Operating income was a loss of
, compared to a loss of$9.1 million in Q4’20. The results in Q4’20 included gains of$7.9 million for a legal settlement and sale of assets.$4 million -
Non-GAAP operating income was a loss of
, compared to a loss of$1.8 million in Q4’20 and a profit of$6.9 million in the prior quarter. The lower operating income was the result of lower revenue and increased costs, both due to supply chain constraints.$1.3 million -
Foreign Exchange negatively impacted Q4’21 results by
.$1.0 million -
Net loss per share was
, compared to net loss of$0.20 a year ago and a loss of$0.23 per share in the prior quarter.$0.04 -
Non-GAAP net loss per share was
, compared to a Non-GAAP loss per share of$0.06 a year ago and a Non-GAAP net earnings per share of$0.14 in the prior quarter.$0.01 -
Adjusted EBITDA was
, down from$2.3 million in the prior quarter$6.7 million -
As of
December 31, 2021 , cash and cash equivalents, short-term investments and restricted cash totaled , up approximately$106 million from Q3’21.$1.0 million
Non-GAAP results in the fourth quarter of 2021 exclude
Full Year 2021 Summary
-
Revenue of
was down$290.3 million 22% year-over-year as we replace the revenue base of our largest customer in 2020. Revenue from customers excluding Huawei increased17% year-over-year. -
Gross margin was
23.3% , down 4.5 percentage points year-over year on lower factory utilization. -
Non-GAAP gross margin was
25.4% , down from31.3% in the prior year. -
Operating expense was
, an increase of$105.4 million on the lack of the gains in 2020 for litigation and asset sales, and 2021 acquisition related charges.$5.9 million -
Non-GAAP operating expense of
was approximately flat to the prior year.$92.4 million -
Operating loss was
, compared to a gain of$37.8 million in 2020 reflecting lower revenue and lower factory utilization in 2021.$3.6 million -
Non-GAAP operating income was a loss of
, compared to a profit of$18.6 million in the prior year.$23.9 million -
Net loss per share was
, compared to net loss per share of$0.78 in the prior year.$0.09 -
Non-GAAP net loss per share was
, compared to a Non-GAAP earnings per share of$0.41 in the prior year.$0.31 -
Adjusted EBITDA was
, down from$2.9 million in the prior year.$43.3 million
Non-GAAP results in 2021 exclude
Product Milestones
-
Products capable of use for 400G and above applications were
51% of revenue in 2021. - We announced General Availability of our 400ZR QSFP-DD and OSFP compact coherent transceiver modules.
- We achieved three Cloud and data center switch design wins for 400ZR DCO modules.
- We announced that we have shipped more than two million ultra-pure light tunable lasers, cumulatively.
- We announced 400Gbps transmission over 1500 km by our CFP2-DCO transceiver module.
- We announced a new frequency modulated continuous wave laser (FMCW). This laser, together with a high power semiconductor optical amplifier, or SOA, is used in coherent LIDAR applications for autonomous vehicles and for precision industrial instruments.
Supply Chain Impacts
-
Due to supply chain impacts, our fourth quarter revenue was approximately
lower than it would have been without such constraints.$15 million - Supply chain impacts in the quarter were primarily shortages of analog and power semiconductors.
- The Company expects such impacts to continue for at least the next two quarters.
Proposed Merger Agreement with Lumentum Holdings Inc.
On
The transaction is expected to close in the second half of calendar year 2022, as previously announced. On
Due to the pending merger,
Non-GAAP and Adjusted EBITDA Measures vs. GAAP Financial Measures
The Company’s non-GAAP and Adjusted EBITDA measures exclude certain GAAP financial measures. A reconciliation of the non-GAAP and Adjusted EBITDA financial measures to the most directly comparable GAAP financial measures is provided in the financial schedules portion at the end of this press release. These non-GAAP financial measures differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons.
About
Notice Regarding Forward-Looking Statements
This communication contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally relate to future events, including the timing of the proposed transaction and other information related to the proposed transaction. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these words or other similar terms or expressions that concern the proposed transaction and our expectations, strategy, plans or intentions regarding it. Forward-looking statements in this communication include, but are not limited to, (i) expectations regarding the timing, completion and expected benefits of the proposed transaction, and (ii) plans, objectives and intentions with respect to future operations, customers and the market. Expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include the risk that the transaction may not be completed in a timely manner or at all; the ability to secure additional regulatory approvals on the terms expected in a timely manner or at all; the effect of the announcement or pendency of the transaction on our business relationships, results of operations and business generally; risks that the proposed transaction disrupts current plans and operations; the risk of litigation and/or regulatory actions related to the proposed transaction; disruptions and shortages in supply chains; potential impacts of the Covid-19 pandemic; changing supply and demand conditions in the industry; and general market, political, economic and business conditions. The forward-looking statements contained in this communication are also subject to other risks and uncertainties, including those more fully described in filings with the
The parties undertake no obligation to update the information contained in this communication or any other forward-looking statement.
©2022
Condensed Consolidated Balance Sheets (Unaudited) (In thousands) |
||||||||
|
|
As of |
||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
77,833 |
|
|
$ |
95,117 |
|
Short-term investments |
|
|
27,675 |
|
|
|
27,669 |
|
Restricted cash |
|
|
87 |
|
|
|
489 |
|
Accounts receivable, net |
|
|
55,324 |
|
|
|
45,232 |
|
Inventories |
|
|
52,896 |
|
|
|
46,901 |
|
Prepaid expenses and other current assets |
|
|
16,246 |
|
|
|
20,173 |
|
Total current assets |
|
|
230,061 |
|
|
|
235,581 |
|
Property, plant and equipment, net |
|
|
54,190 |
|
|
|
66,765 |
|
Operating lease right-of-use assets |
|
|
13,201 |
|
|
|
13,823 |
|
Purchased intangible assets, net |
|
|
844 |
|
|
|
1,468 |
|
|
|
|
1,115 |
|
|
|
1,115 |
|
Other long-term assets |
|
|
6,156 |
|
|
|
4,912 |
|
Total assets |
|
$ |
305,567 |
|
|
$ |
323,664 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
58,125 |
|
|
$ |
43,539 |
|
Short-term borrowing, net |
|
|
14,914 |
|
|
|
— |
|
Current portion of long-term debt |
|
|
2,928 |
|
|
|
3,232 |
|
Accrued and other current liabilities |
|
|
30,008 |
|
|
|
42,053 |
|
Total current liabilities |
|
|
105,975 |
|
|
|
88,824 |
|
Long-term debt, net of current portion |
|
|
25,753 |
|
|
|
30,327 |
|
Operating lease liabilities, noncurrent |
|
|
13,441 |
|
|
|
14,522 |
|
Other noncurrent liabilities |
|
|
7,437 |
|
|
|
9,584 |
|
Total liabilities |
|
|
152,606 |
|
|
|
143,257 |
|
|
|
|
|
|
||||
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
133 |
|
|
|
126 |
|
Additional paid-in capital |
|
|
610,085 |
|
|
|
597,460 |
|
Accumulated other comprehensive income |
|
|
2,376 |
|
|
|
1,735 |
|
Accumulated deficit |
|
|
(459,633 |
) |
|
|
(418,914 |
) |
Total stockholders’ equity |
|
|
152,961 |
|
|
|
180,407 |
|
Total liabilities and stockholders’ equity |
|
$ |
305,567 |
|
|
$ |
323,664 |
|
Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except percentages and per share data) |
||||||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
80,612 |
|
|
$ |
83,742 |
|
|
$ |
68,193 |
|
|
$ |
290,289 |
|
|
$ |
371,163 |
|
Cost of goods sold (1) |
|
|
60,012 |
|
|
|
59,968 |
|
|
|
52,743 |
|
|
|
222,701 |
|
|
|
268,081 |
|
Gross profit |
|
|
20,600 |
|
|
|
23,774 |
|
|
|
15,450 |
|
|
|
67,588 |
|
|
|
103,082 |
|
Gross margin |
|
|
25.6 |
% |
|
|
28.4 |
% |
|
|
22.7 |
% |
|
|
23.3 |
% |
|
|
27.8 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Research and development (1) |
|
|
14,103 |
|
|
|
13,875 |
|
|
|
15,251 |
|
|
|
56,486 |
|
|
|
56,100 |
|
Sales and marketing (1) |
|
|
3,814 |
|
|
|
3,498 |
|
|
|
3,999 |
|
|
|
14,539 |
|
|
|
15,629 |
|
General and administrative (1) |
|
|
8,053 |
|
|
|
7,719 |
|
|
|
7,219 |
|
|
|
30,464 |
|
|
|
30,569 |
|
Acquisition and asset sale related costs |
|
|
3,578 |
|
|
|
28 |
|
|
|
875 |
|
|
|
3,733 |
|
|
|
1,094 |
|
Restructuring charges (recoveries) |
|
|
4 |
|
|
|
(12 |
) |
|
|
15 |
|
|
|
14 |
|
|
|
156 |
|
Litigation Settlement |
|
|
240 |
|
|
|
— |
|
|
|
(2,988 |
) |
|
|
240 |
|
|
|
(2,988 |
) |
Gain on asset sale |
|
|
(58 |
) |
|
|
— |
|
|
|
(1,044 |
) |
|
|
(58 |
) |
|
|
(1,044 |
) |
Total operating expenses |
|
|
29,734 |
|
|
|
25,108 |
|
|
|
23,327 |
|
|
|
105,418 |
|
|
|
99,516 |
|
Income (loss) from operations |
|
|
(9,134 |
) |
|
|
(1,334 |
) |
|
|
(7,877 |
) |
|
|
(37,830 |
) |
|
|
3,566 |
|
Interest income |
|
|
70 |
|
|
|
94 |
|
|
|
41 |
|
|
|
409 |
|
|
|
182 |
|
Interest expense |
|
|
(315 |
) |
|
|
(207 |
) |
|
|
(240 |
) |
|
|
(969 |
) |
|
|
(1,182 |
) |
Other income (expense), net |
|
|
(927 |
) |
|
|
43 |
|
|
|
(3,416 |
) |
|
|
(621 |
) |
|
|
(5,730 |
) |
Total interest and other expense, net |
|
|
(1,172 |
) |
|
|
(70 |
) |
|
|
(3,615 |
) |
|
|
(1,181 |
) |
|
|
(6,730 |
) |
Loss before income taxes |
|
|
(10,306 |
) |
|
|
(1,404 |
) |
|
|
(11,492 |
) |
|
|
(39,011 |
) |
|
|
(3,164 |
) |
Income tax provision |
|
|
(429 |
) |
|
|
(456 |
) |
|
|
(3 |
) |
|
|
(1,708 |
) |
|
|
(1,202 |
) |
Net loss |
|
$ |
(10,735 |
) |
|
$ |
(1,860 |
) |
|
$ |
(11,495 |
) |
|
$ |
(40,719 |
) |
|
$ |
(4,366 |
) |
Basic net loss per share |
|
$ |
(0.20 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.78 |
) |
|
$ |
(0.09 |
) |
Diluted net loss per share |
|
$ |
(0.20 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.78 |
) |
|
$ |
(0.09 |
) |
Weighted average shares used to compute basic net loss per share |
|
|
52,895 |
|
|
|
52,427 |
|
|
|
50,256 |
|
|
|
51,926 |
|
|
|
49,474 |
|
Weighted average shares used to compute diluted net loss per share |
|
|
52,895 |
|
|
|
52,427 |
|
|
|
50,256 |
|
|
|
51,926 |
|
|
|
49,474 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Includes stock-based compensation expense as follows for the periods presented: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of goods sold |
|
$ |
493 |
|
|
$ |
403 |
|
|
$ |
540 |
|
|
$ |
2,016 |
|
|
$ |
2,305 |
|
Research and development |
|
|
794 |
|
|
|
565 |
|
|
|
862 |
|
|
|
2,965 |
|
|
|
3,367 |
|
Sales and marketing |
|
|
380 |
|
|
|
353 |
|
|
|
570 |
|
|
|
1,548 |
|
|
|
2,403 |
|
General and administrative |
|
|
1,515 |
|
|
|
873 |
|
|
|
1,287 |
|
|
|
4,464 |
|
|
|
4,262 |
|
Total stock-based compensation expense |
|
$ |
3,182 |
|
|
$ |
2,194 |
|
|
$ |
3,259 |
|
|
$ |
10,993 |
|
|
$ |
12,337 |
|
Reconciliation of Condensed Consolidated GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited) (In thousands, except percentages and per share data) |
||||||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NON-GAAP GROSS PROFIT: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP gross profit |
|
$ |
20,600 |
|
|
$ |
23,774 |
|
|
$ |
15,450 |
|
|
$ |
67,588 |
|
|
$ |
103,082 |
|
Stock-based compensation expense |
|
|
493 |
|
|
|
403 |
|
|
|
540 |
|
|
|
2,016 |
|
|
|
2,305 |
|
Amortization of purchased intangible assets |
|
|
154 |
|
|
|
154 |
|
|
|
185 |
|
|
|
646 |
|
|
|
737 |
|
Depreciation of acquisition-related fixed asset step-up |
|
|
4 |
|
|
|
2 |
|
|
|
(6 |
) |
|
|
3 |
|
|
|
(34 |
) |
End-of-life related inventory write-down |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,680 |
|
|
|
4,435 |
|
Accelerated depreciation |
|
|
174 |
|
|
|
173 |
|
|
|
515 |
|
|
|
678 |
|
|
|
4,635 |
|
Restructuring charges |
|
|
58 |
|
|
|
78 |
|
|
|
161 |
|
|
|
249 |
|
|
|
867 |
|
Non-GAAP gross profit |
|
$ |
21,483 |
|
|
$ |
24,584 |
|
|
$ |
16,845 |
|
|
$ |
73,860 |
|
|
$ |
116,027 |
|
Non-GAAP gross margin as a % of revenue |
|
|
26.6 |
% |
|
|
29.4 |
% |
|
|
24.7 |
% |
|
|
25.4 |
% |
|
|
31.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NON-GAAP TOTAL OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP total operating expenses |
|
$ |
29,734 |
|
|
$ |
25,108 |
|
|
$ |
23,327 |
|
|
$ |
105,418 |
|
|
$ |
99,516 |
|
Stock-based compensation expense |
|
|
(2,689 |
) |
|
|
(1,791 |
) |
|
|
(2,719 |
) |
|
|
(8,977 |
) |
|
|
(10,032 |
) |
Depreciation of acquisition-related fixed asset step-up |
|
|
(14 |
) |
|
|
(19 |
) |
|
|
(28 |
) |
|
|
(79 |
) |
|
|
(113 |
) |
Acquisition and asset sale related costs |
|
|
(3,578 |
) |
|
|
(28 |
) |
|
|
(875 |
) |
|
|
(3,733 |
) |
|
|
(1,094 |
) |
Restructuring charges (recoveries) |
|
|
(4 |
) |
|
|
12 |
|
|
|
(15 |
) |
|
|
(14 |
) |
|
|
(156 |
) |
Litigation settlement |
|
|
(240 |
) |
|
|
— |
|
|
|
2,988 |
|
|
|
(240 |
) |
|
|
2,988 |
|
Gain on sale of asset |
|
|
58 |
|
|
|
— |
|
|
|
1,044 |
|
|
|
58 |
|
|
|
1,044 |
|
Non-GAAP total operating expenses |
|
$ |
23,267 |
|
|
$ |
23,282 |
|
|
$ |
23,722 |
|
|
$ |
92,433 |
|
|
$ |
92,153 |
|
Non-GAAP total operating expenses as a % of revenue |
|
|
28.9 |
% |
|
|
27.8 |
% |
|
|
34.8 |
% |
|
|
31.8 |
% |
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NON-GAAP OPERATING INCOME (LOSS): |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP income (loss) from operations |
|
$ |
(9,134 |
) |
|
$ |
(1,334 |
) |
|
$ |
(7,877 |
) |
|
$ |
(37,830 |
) |
|
$ |
3,566 |
|
Stock-based compensation expense |
|
|
3,182 |
|
|
|
2,194 |
|
|
|
3,259 |
|
|
|
10,993 |
|
|
|
12,337 |
|
Amortization of purchased intangible assets |
|
|
154 |
|
|
|
154 |
|
|
|
185 |
|
|
|
646 |
|
|
|
737 |
|
Depreciation of acquisition-related fixed asset step-up |
|
|
18 |
|
|
|
21 |
|
|
|
22 |
|
|
|
82 |
|
|
|
79 |
|
Acquisition and asset sale related costs |
|
|
3,578 |
|
|
|
28 |
|
|
|
875 |
|
|
|
3,733 |
|
|
|
1,094 |
|
End-of-life related inventory write-down |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,680 |
|
|
|
4,435 |
|
Accelerated depreciation |
|
|
174 |
|
|
|
173 |
|
|
|
515 |
|
|
|
678 |
|
|
|
4,635 |
|
Restructuring charges |
|
|
62 |
|
|
|
66 |
|
|
|
176 |
|
|
|
263 |
|
|
|
1,023 |
|
Litigation settlement |
|
|
240 |
|
|
|
— |
|
|
|
(2,988 |
) |
|
|
240 |
|
|
|
(2,988 |
) |
Gain on asset sale |
|
|
(58 |
) |
|
|
— |
|
|
|
(1,044 |
) |
|
|
(58 |
) |
|
|
(1,044 |
) |
Non-GAAP income (loss) from operations |
|
$ |
(1,784 |
) |
|
$ |
1,302 |
|
|
$ |
(6,877 |
) |
|
$ |
(18,573 |
) |
|
$ |
23,874 |
|
Non-GAAP operating margin as a % of revenue |
|
|
(2.2 |
)% |
|
|
1.6 |
% |
|
|
(10.1 |
)% |
|
|
(6.4 |
)% |
|
|
6.4 |
% |
Reconciliation of Condensed Consolidated GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited) (Continued) (In thousands, except percentages and per share data) |
||||||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NON-GAAP NET INCOME (LOSS): |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net loss |
|
$ |
(10,735 |
) |
|
$ |
(1,860 |
) |
|
$ |
(11,495 |
) |
|
$ |
(40,719 |
) |
|
$ |
(4,366 |
) |
Stock-based compensation expense |
|
|
3,182 |
|
|
|
2,194 |
|
|
|
3,259 |
|
|
|
10,993 |
|
|
|
12,337 |
|
Amortization of purchased intangible assets |
|
|
154 |
|
|
|
154 |
|
|
|
185 |
|
|
|
646 |
|
|
|
737 |
|
Depreciation of acquisition-related fixed asset step-up |
|
|
18 |
|
|
|
21 |
|
|
|
22 |
|
|
|
82 |
|
|
|
79 |
|
Acquisition and asset sale related costs |
|
|
3,578 |
|
|
|
28 |
|
|
|
875 |
|
|
|
3,733 |
|
|
|
1,094 |
|
End-of-life related inventory write-down |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,680 |
|
|
|
4,435 |
|
Accelerated depreciation |
|
|
174 |
|
|
|
173 |
|
|
|
515 |
|
|
|
678 |
|
|
|
4,635 |
|
Restructuring charges |
|
|
62 |
|
|
|
66 |
|
|
|
176 |
|
|
|
263 |
|
|
|
1,023 |
|
Litigation settlement |
|
|
240 |
|
|
|
— |
|
|
|
(2,988 |
) |
|
|
240 |
|
|
|
(2,988 |
) |
Gain on asset sale |
|
|
(58 |
) |
|
|
— |
|
|
|
(1,044 |
) |
|
|
(58 |
) |
|
|
(1,044 |
) |
Income tax effect of Non-GAAP adjustments |
|
|
(4 |
) |
|
|
— |
|
|
|
3,255 |
|
|
|
(23 |
) |
|
|
794 |
|
Non-GAAP net income (loss) |
|
$ |
(3,389 |
) |
|
$ |
776 |
|
|
$ |
(7,240 |
) |
|
$ |
(21,485 |
) |
|
$ |
16,736 |
|
Non-GAAP net income (loss) as a % of revenue |
|
|
(4.2 |
)% |
|
|
0.9 |
% |
|
|
(10.6 |
)% |
|
|
(7.4 |
)% |
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ADJUSTED EBITDA: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net loss |
|
$ |
(10,735 |
) |
|
$ |
(1,860 |
) |
|
$ |
(11,495 |
) |
|
$ |
(40,719 |
) |
|
$ |
(4,366 |
) |
Stock-based compensation expense |
|
|
3,182 |
|
|
|
2,194 |
|
|
|
3,259 |
|
|
|
10,993 |
|
|
|
12,337 |
|
Amortization of purchased intangible assets |
|
|
154 |
|
|
|
154 |
|
|
|
185 |
|
|
|
646 |
|
|
|
737 |
|
Depreciation of acquisition-related fixed asset step-up |
|
|
18 |
|
|
|
21 |
|
|
|
22 |
|
|
|
82 |
|
|
|
79 |
|
Acquisition and asset sale related costs |
|
|
3,578 |
|
|
|
28 |
|
|
|
875 |
|
|
|
3,733 |
|
|
|
1,094 |
|
End-of-life related inventory write-down |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,680 |
|
|
|
4,435 |
|
Accelerated depreciation |
|
|
174 |
|
|
|
173 |
|
|
|
515 |
|
|
|
678 |
|
|
|
4,635 |
|
Restructuring charges |
|
|
62 |
|
|
|
66 |
|
|
|
176 |
|
|
|
263 |
|
|
|
1,023 |
|
Litigation settlement |
|
|
240 |
|
|
|
— |
|
|
|
(2,988 |
) |
|
|
240 |
|
|
|
(2,988 |
) |
Gain on asset sale |
|
|
(58 |
) |
|
|
— |
|
|
|
(1,044 |
) |
|
|
(58 |
) |
|
|
(1,044 |
) |
Interest expense, net |
|
|
245 |
|
|
|
113 |
|
|
|
199 |
|
|
|
560 |
|
|
|
1,000 |
|
Income tax provision |
|
|
429 |
|
|
|
456 |
|
|
|
3 |
|
|
|
1,708 |
|
|
|
1,202 |
|
Depreciation expense |
|
|
4,979 |
|
|
|
5,380 |
|
|
|
5,831 |
|
|
|
22,133 |
|
|
|
25,197 |
|
Adjusted EBITDA |
|
$ |
2,268 |
|
|
$ |
6,725 |
|
|
$ |
(4,462 |
) |
|
$ |
2,939 |
|
|
$ |
43,341 |
|
Adjusted EBITDA as a % of revenue |
|
|
2.8 |
% |
|
|
8.0 |
% |
|
|
(6.5 |
)% |
|
|
1.0 |
% |
|
|
11.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
BASIC AND DILUTED NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP basic net loss per share |
|
$ |
(0.20 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.78 |
) |
|
$ |
(0.09 |
) |
GAAP diluted net loss per share |
|
$ |
(0.20 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.78 |
) |
|
$ |
(0.09 |
) |
Non-GAAP basic net income (loss) per share |
|
$ |
(0.06 |
) |
|
$ |
0.01 |
|
|
$ |
(0.14 |
) |
|
$ |
(0.41 |
) |
|
$ |
0.34 |
|
Non-GAAP diluted net income (loss) per share |
|
$ |
(0.06 |
) |
|
$ |
0.01 |
|
|
$ |
(0.14 |
) |
|
$ |
(0.41 |
) |
|
$ |
0.31 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SHARES USED TO COMPUTE GAAP AND NON-GAAP BASIC NET INCOME (LOSS) PER SHARE |
|
|
52,895 |
|
|
|
52,427 |
|
|
|
50,256 |
|
|
|
51,926 |
|
|
|
49,474 |
|
SHARES USED TO COMPUTE GAAP DILUTED NET LOSS PER SHARE |
|
|
52,895 |
|
|
|
52,427 |
|
|
|
50,256 |
|
|
|
51,926 |
|
|
|
49,474 |
|
SHARES USED TO COMPUTE NON-GAAP DILUTED NET INCOME (LOSS) PER SHARE |
|
|
52,895 |
|
|
|
55,971 |
|
|
|
50,256 |
|
|
|
51,926 |
|
|
|
53,872 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220224005679/en/
+1-408-895-6086
ir@neophotonics.com
Sapphire Investor Relations, LLC
+1-617-542-6180
ir@neophotonics.com
Source:
FAQ
What were NeoPhotonics' fourth-quarter 2021 revenue figures?
How did supply chain issues affect NeoPhotonics' revenue in Q4 2021?
What is the expected timeline for the Lumentum acquisition of NeoPhotonics?
What was the net loss per share reported by NeoPhotonics for Q4 2021?