Monolithic Power Systems, Inc. (MPS) (Nasdaq:MPWR), a leading
company in high performance power solutions, today announced
financial results for the quarter and nine months ended September
30, 2016.
The results for the quarter ended September 30,
2016 are as follows:
- Revenue was $106.5 million, a 13.2% increase from $94.1 million
in the second quarter of 2016 and a 16.7% increase from $91.2
million in the third quarter of 2015.
- GAAP gross margin was 54.4%, compared with 54.2% in the third
quarter of 2015.
- Non-GAAP gross margin(1) was 55.3%, excluding the impact of
$0.4 million for stock-based compensation expense and $0.5 million
for the amortization of acquisition-related intangible assets,
compared with 55.1% in the third quarter of 2015, excluding the
impact of $0.3 million for stock-based compensation expense and
$0.5 million for the amortization of acquisition-related intangible
assets.
- GAAP operating expenses were $42.9 million, compared with $36.1
million for the quarter ended September 30, 2015.
- Non-GAAP(1) operating expenses were $29.4 million, excluding
$13.1 million for stock-based compensation expense and $0.4 million
for deferred compensation plan expense, compared with $26.5
million, excluding $10.1 million for stock-based compensation
expense and $0.5 million for deferred compensation plan income, for
the quarter ended September 30, 2015.
- GAAP operating income was $15.0 million, compared with $13.3
million for the quarter ended September 30, 2015.
- Non-GAAP(1) operating income was $29.4 million, excluding $13.5
million for stock-based compensation expense, $0.5 million for the
amortization of acquisition-related intangible assets and $0.4
million for deferred compensation plan expense, compared with $23.8
million, excluding $10.5 million for stock-based compensation
expense, $0.5 million for the amortization of acquisition-related
intangible assets and $0.5 million for deferred compensation plan
income, for the quarter ended September 30, 2015.
- GAAP interest and other income, net was $0.8 million, compared
with a net expense of $6,000 for the quarter ended September 30,
2015.
- Non-GAAP(1) interest and other income, net was $0.3 million,
excluding $0.5 million for deferred compensation plan income,
compared with $0.5 million, excluding $0.5 million for deferred
compensation plan expense, for the quarter ended September 30,
2015.
- GAAP net income was $14.4 million and GAAP earnings per share
were $0.34 per diluted share. Comparatively, GAAP net income was
$11.2 million and GAAP earnings per share were $0.28 per diluted
share for the quarter ended September 30, 2015.
- Non-GAAP(1) net income was $27.5 million and non-GAAP earnings
per share were $0.66 per diluted share, excluding stock-based
compensation expense, amortization of acquisition-related
intangible assets, net deferred compensation plan income and
related tax effects, compared with non-GAAP net income of $22.4
million and non-GAAP earnings per share of $0.55 per diluted share,
excluding stock-based compensation expense, amortization of
acquisition-related intangible assets, net deferred compensation
plan income and related tax effects, for the quarter ended
September 30, 2015.
The results for the nine months ended September
30, 2016 are as follows:
- Revenue was $285.0 million, a 15.8% increase from $246.1
million for the nine months ended September 30, 2015.
- GAAP gross margin was 54.2%, compared with 54.1% for the nine
months ended September 30, 2015.
- Non-GAAP gross margin(1) was 55.1%, excluding the impact of
$1.2 million for stock-based compensation expense and $1.5 million
for the amortization of acquisition-related intangible assets,
compared with 55.0% for the nine months ended September 30, 2015,
excluding the impact of $0.8 million for stock-based compensation
expense and $1.2 million for the amortization of
acquisition-related intangible assets.
- GAAP operating expenses were $117.5 million, compared with
$104.0 million for the nine months ended September 30, 2015.
- Non-GAAP(1) operating expenses were $83.6 million, excluding
$33.0 million for stock-based compensation expense and $0.9 million
for deferred compensation plan expense, compared with $76.1
million, excluding $28.4 million for stock-based compensation
expense and $0.5 million for deferred compensation plan income, for
the nine months ended September 30, 2015.
- GAAP operating income was $36.9 million, compared with $29.3
million for the nine months ended September 30, 2015.
- Non-GAAP(1) operating income was $73.6 million, excluding $34.3
million for stock-based compensation expense, $1.5 million for the
amortization of acquisition-related intangible assets and $0.9
million for deferred compensation plan expense, compared with $59.2
million, excluding $29.2 million for stock-based compensation
expense and $1.2 million for the amortization of
acquisition-related intangible assets and $0.5 million for deferred
compensation plan income, for the nine months ended September 30,
2015.
- GAAP interest and other income, net was $1.9 million, compared
with $0.9 million for the nine months ended September 30,
2015.
- Non-GAAP(1) interest and other income, net was $0.8 million,
excluding $1.1 million for deferred compensation plan income,
compared with $1.4 million, excluding $0.5 million for deferred
compensation plan expense, for the nine months ended September 30,
2015.
- GAAP net income was $36.1 million and GAAP earnings per share
were $0.87 per diluted share. Comparatively, GAAP net income was
$25.1 million and GAAP earnings per share were $0.62 per diluted
share for the nine months ended September 30, 2015.
- Non-GAAP(1) net income was $68.8 million and non-GAAP earnings
per share were $1.65 per diluted share, excluding stock-based
compensation expense, amortization of acquisition-related
intangible assets, net deferred compensation plan income and
related tax effects, compared with non-GAAP net income of $56.1
million and non-GAAP earnings per share of $1.38 per diluted share,
excluding stock-based compensation expense, amortization of
acquisition-related intangible assets, net deferred compensation
plan expense and related tax effects, for the nine months ended
September 30, 2015.
The following is a summary of revenue by end
market for the periods indicated, estimated based on MPS’s
assessment of available end market data (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
End Market |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Communication |
|
$ |
16,188 |
|
|
$ |
14,824 |
|
|
$ |
47,679 |
|
|
$ |
49,221 |
|
Storage and
Computing |
|
|
23,463 |
|
|
|
18,007 |
|
|
|
57,157 |
|
|
|
42,016 |
|
Consumer |
|
|
43,646 |
|
|
|
39,506 |
|
|
|
115,763 |
|
|
|
106,497 |
|
Industrial |
|
|
23,159 |
|
|
|
18,857 |
|
|
|
64,448 |
|
|
|
48,414 |
|
Total |
|
$ |
106,456 |
|
|
$ |
91,194 |
|
|
$ |
285,047 |
|
|
$ |
246,148 |
|
|
|
|
|
|
|
|
|
|
The following is a summary of revenue by product
family for the periods indicated (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
Product Family |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
DC to DC |
|
$ |
95,615 |
|
|
$ |
82,718 |
|
|
$ |
256,953 |
|
|
$ |
222,210 |
|
Lighting Control |
|
|
10,841 |
|
|
|
8,476 |
|
|
|
28,094 |
|
|
|
23,938 |
|
Total |
|
$ |
106,456 |
|
|
$ |
91,194 |
|
|
$ |
285,047 |
|
|
$ |
246,148 |
|
|
|
|
|
|
|
|
|
|
“Thanks to acceptance of our new product
offerings and with our shareholders’ support, we will continue to
deliver outstanding products to our customers and consistent
results to our shareholders,” said Michael Hsing, CEO and
founder of MPS.
Business Outlook
The following are MPS’ financial targets for the
fourth quarter ending December 31, 2016:
- Revenue in the range of $101 million to $105 million.
- GAAP gross margin between 53.9% and 54.9%. Non-GAAP(1)
gross margin between 54.8% and 55.8%. This excludes an
estimated impact of stock-based compensation expenses of 0.4% and
amortization of acquisition-related intangible assets of 0.5%.
- GAAP R&D and SG&A expenses between $38.7 million and
$42.7 million. Non-GAAP(1) R&D and SG&A expenses between
$27.3 million and $29.3 million. This excludes an estimate of
stock-based compensation expenses in the range of $11.4 million to
$13.4 million.
- Total stock-based compensation expense of $11.8 million to
$13.8 million.
- Litigation expenses of $100,000 to $200,000.
- Interest and other income, net, of $200,000 to $300,000 before
foreign exchange gains or losses.
- Fully diluted shares outstanding between 42.0 million and
43.0 million before shares buyback.
(1) Non-GAAP net income, non-GAAP earnings per
share, non-GAAP gross margin, non-GAAP R&D and SG&A
expenses, non-GAAP operating expenses, non-GAAP interest and other
income, net and non-GAAP operating income differ from net income,
earnings per share, gross margin, R&D and SG&A expenses,
operating expenses, interest and other income, net and operating
income determined in accordance with GAAP (Generally Accepted
Accounting Principles in the United States). Non-GAAP net income
and non-GAAP earnings per share exclude the effect of stock-based
compensation expense, amortization of acquisition-related
intangible assets, deferred compensation plan income/expense and
related tax effects. Non-GAAP gross margin excludes the effect of
stock-based compensation expense and amortization of
acquisition-related intangible assets. Non-GAAP operating expenses
exclude the effect of stock-based compensation expense and deferred
compensation plan income/expense. Non-GAAP interest and other
income, net excludes the effect of deferred compensation plan
income/expense. Non-GAAP operating income excludes the effect of
stock-based compensation expense, amortization of
acquisition-related intangible assets, and deferred compensation
plan income/expense. Projected non-GAAP gross margin excludes the
effect of stock-based compensation expense and amortization of
acquisition-related intangible assets. Projected non-GAAP R&D
and SG&A expenses exclude the effect of stock-based
compensation expense. These non-GAAP financial measures are not
prepared in accordance with GAAP and should not be considered as a
substitute for, or superior to, measures of financial performance
prepared in accordance with GAAP. A schedule reconciling non-GAAP
financial measures is included at the end of this press release.
MPS utilizes both GAAP and non-GAAP financial measures to assess
what it believes to be its core operating performance and to
evaluate and manage its internal business and assist in making
financial operating decisions. MPS believes that the inclusion of
non-GAAP financial measures, together with GAAP measures, provides
investors with an alternative presentation useful to investors'
understanding of MPS’ core operating results and trends.
Additionally, MPS believes that the inclusion of non-GAAP measures,
together with GAAP measures, provides investors with an additional
dimension of comparability to similar companies. However, investors
should be aware that non-GAAP financial measures utilized by other
companies are not likely to be comparable in most cases to the
non-GAAP financial measures used by MPS.
Conference CallMPS plans to
conduct an investor teleconference covering its quarter ended
September 30, 2016 results at 2:00 p.m. PT / 5:00 p.m. ET, October
31, 2016. To access the conference call and the following replay of
the conference call, go to http://ir.monolithicpower.com and
click on the webcast link. From this site, you can listen to the
teleconference, assuming that your computer system is configured
properly. In addition to the webcast replay, which will be archived
for all investors for one year on the MPS website, a phone replay
will be available for seven days after the live call at (404)
537-3406, code number 94719606. This press release and any other
information related to the call will also be posted on the
website.
Safe Harbor Statement This press release
contains, and statements that will be made during the accompanying
teleconference will contain, forward-looking statements, as that
term is defined in the Private Securities Litigation Reform Act of
1995, including, among other things, (i) projected revenues, GAAP
and non-GAAP gross margin, GAAP and non-GAAP R&D and SG&A
expenses, stock-based compensation expenses, amortization of
acquisition-related intangible assets, litigation expenses,
interest and other income and diluted shares outstanding for the
quarter ending December 31, 2016, (ii) our outlook for the
long-term prospects of the company, including our performance
against our business plan, our continued investment into R&D,
expected revenue growth, customers’ acceptance of our new product
offerings, the prospects of our new product development, and our
expectations regarding market and industry segment trends and
prospects, (iii) our ability to penetrate new markets and expand
our market share, (iv) the seasonality of our business, (v) our
ability to reduce our expenses, and (vi) statements of the
assumptions underlying or relating to any statement described in
(i), (ii), (iii), (iv), or (v). These forward-looking statements
are not historical facts or guarantees of future performance or
events, are based on current expectations, estimates, beliefs,
assumptions, goals, and objectives, and involve significant known
and unknown risks, uncertainties and other factors that may cause
actual results to be materially different from the results
expressed by these statements. Readers of this press release and
listeners to the accompanying conference call are cautioned not to
place undue reliance on any forward-looking statements, which speak
only as of the date hereof. Factors that could cause actual results
to differ include, but are not limited to, our ability to attract
new customers and retain existing customers; acceptance of, or
demand for, MPS’ products, in particular the new products launched
within the past 18 months, being different than expected;
competition generally and the increasingly competitive nature of
our industry; any market disruptions or interruptions in MPS’
schedule of new product development releases; adverse changes in
production and testing efficiency of our products; our ability to
realize the anticipated benefits of companies and products that we
acquire, and our ability to effectively and efficiently integrate
these acquired companies and products into our operations; our
ability to manage our inventory levels; adverse changes in
government regulations in foreign countries where MPS has offices
or operations; the effect of catastrophic events; adequate supply
of our products from our third-party manufacturing partners; the
risks, uncertainties and costs of litigation in which we are
involved; the outcome of any upcoming trials, hearings, motions and
appeals; the adverse impact on MPS’ financial performance if its
tax and litigation provisions are inadequate; adverse changes or
developments in the semiconductor industry generally, which is
cyclical in nature; difficulty in predicting or budgeting for
future customer demand and channel inventories, expenses and
financial contingencies; and other important risk factors
identified in MPS’ Securities and Exchange Commission (SEC)
filings, including, but not limited to, our annual report on Form
10-K filed with the SEC on February 29, 2016, and our quarterly
report on Form 10-Q filed with the SEC on July 29, 2016.
The forward-looking statements in this press
release and statements made during the accompanying teleconference
represent MPS’ projections and current expectations, as of the date
hereof, not predictions of actual performance. MPS assumes no
obligation to update the information in this press release or in
the accompanying conference call.
About Monolithic Power
SystemsMonolithic Power Systems, Inc. (MPS) provides
small, highly energy efficient, easy-to-use power solutions for
systems found in industrial applications, telecom infrastructures,
cloud computing, automotive, and consumer applications. MPS'
mission is to reduce total energy consumption in its
customers' systems with green, practical, compact solutions. The
company was founded by Michael R. Hsing in 1997 and is
headquartered in San Jose, CA. MPS can be contacted through its
website at or its support offices around the world.
Monolithic Power Systems, MPS, and the MPS logo
are registered trademarks of Monolithic Power Systems, Inc. in the
U.S. and trademarked in certain other countries.
Condensed Consolidated Balance
Sheets |
|
(Unaudited, in thousands, except par value) |
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
109,479 |
|
|
$ |
90,860 |
|
|
Short-term investments |
|
|
149,584 |
|
|
|
144,103 |
|
|
Accounts receivable, net |
|
|
33,335 |
|
|
|
30,830 |
|
|
Inventories |
|
|
70,692 |
|
|
|
63,209 |
|
|
Other current assets |
|
|
3,720 |
|
|
|
2,926 |
|
|
Total current assets |
|
|
366,810 |
|
|
|
331,928 |
|
|
Property
and equipment, net |
|
|
82,097 |
|
|
|
65,359 |
|
|
Long-term
investments |
|
|
5,382 |
|
|
|
5,361 |
|
|
Goodwill |
|
|
6,571 |
|
|
|
6,571 |
|
|
Acquisition-related intangible assets, net |
|
|
3,515 |
|
|
|
5,053 |
|
|
Deferred
tax assets, net |
|
|
644 |
|
|
|
672 |
|
|
Other
long-term assets |
|
|
29,837 |
|
|
|
16,341 |
|
|
Total assets |
|
$ |
494,856 |
|
|
$ |
431,285 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
Accounts payable |
|
$ |
17,332 |
|
|
$ |
13,487 |
|
|
Accrued compensation and related
benefits |
|
|
16,311 |
|
|
|
9,812 |
|
|
Accrued liabilities |
|
|
21,873 |
|
|
|
19,984 |
|
|
Total current liabilities |
|
|
55,516 |
|
|
|
43,283 |
|
|
Income tax
liabilities |
|
|
3,594 |
|
|
|
2,941 |
|
|
Other
long-term liabilities |
|
|
19,448 |
|
|
|
16,545 |
|
|
Total liabilities |
|
|
78,558 |
|
|
|
62,769 |
|
|
Commitments
and contingencies |
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
Common stock and additional paid-in
capital, $0.001 par value; shares authorized: |
|
|
|
|
|
150,000; shares issued and
outstanding: 40,661 and 39,689 |
|
|
|
|
|
as of September 30, 2016 and
December 31, 2015, respectively |
|
|
304,700 |
|
|
|
265,763 |
|
|
Retained earnings |
|
|
111,535 |
|
|
|
101,287 |
|
|
Accumulated other comprehensive
income |
|
|
63 |
|
|
|
1,466 |
|
|
Total stockholders’ equity |
|
|
416,298 |
|
|
|
368,516 |
|
|
Total liabilities and stockholders’
equity |
|
$ |
494,856 |
|
|
$ |
431,285 |
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of
Operations |
(Unaudited, in thousands, except per share
amounts) |
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Revenue |
$ |
106,456 |
|
|
$ |
91,194 |
|
|
$ |
285,047 |
|
|
$ |
246,148 |
|
Cost of
revenue |
|
48,531 |
|
|
|
41,754 |
|
|
|
130,686 |
|
|
|
112,896 |
|
Gross profit |
|
57,925 |
|
|
|
49,440 |
|
|
|
154,361 |
|
|
|
133,252 |
|
Operating
expenses: |
|
|
|
|
|
|
|
Research and development |
|
20,472 |
|
|
|
17,272 |
|
|
|
55,669 |
|
|
|
49,053 |
|
Selling, general and
administrative |
|
22,397 |
|
|
|
18,722 |
|
|
|
61,696 |
|
|
|
54,204 |
|
Litigation expense, net |
|
55 |
|
|
|
136 |
|
|
|
92 |
|
|
|
717 |
|
Total operating expenses |
|
42,924 |
|
|
|
36,130 |
|
|
|
117,457 |
|
|
|
103,974 |
|
Income from
operations |
|
15,001 |
|
|
|
13,310 |
|
|
|
36,904 |
|
|
|
29,278 |
|
Interest
and other income (expense), net |
|
780 |
|
|
|
(6 |
) |
|
|
1,920 |
|
|
|
871 |
|
Income
before income taxes |
|
15,781 |
|
|
|
13,304 |
|
|
|
38,824 |
|
|
|
30,149 |
|
Income tax
provision |
|
1,408 |
|
|
|
2,103 |
|
|
|
2,678 |
|
|
|
5,086 |
|
Net
income |
$ |
14,373 |
|
|
$ |
11,201 |
|
|
$ |
36,146 |
|
|
$ |
25,063 |
|
|
|
|
|
|
|
|
|
Net income per
share: |
|
|
|
|
|
|
|
Basic |
$ |
0.35 |
|
|
$ |
0.28 |
|
|
$ |
0.90 |
|
|
$ |
0.64 |
|
Diluted |
$ |
0.34 |
|
|
$ |
0.28 |
|
|
$ |
0.87 |
|
|
$ |
0.62 |
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
40,590 |
|
|
|
39,592 |
|
|
|
40,335 |
|
|
|
39,422 |
|
Diluted |
|
41,895 |
|
|
|
40,689 |
|
|
|
41,752 |
|
|
|
40,676 |
|
|
|
|
|
|
|
|
|
Cash
dividends declared per common share |
$ |
0.20 |
|
|
$ |
0.20 |
|
|
$ |
0.60 |
|
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL FINANCIAL
INFORMATION |
STOCK-BASED COMPENSATION EXPENSE |
(Unaudited, in thousands) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Cost of revenue |
$ |
403 |
|
|
$ |
303 |
|
|
$ |
1,217 |
|
|
$ |
829 |
|
Research and
development |
|
3,986 |
|
|
|
2,932 |
|
|
|
11,001 |
|
|
|
8,055 |
|
Selling, general and
administrative |
|
9,127 |
|
|
|
7,240 |
|
|
|
22,023 |
|
|
|
20,307 |
|
Total stock-based
compensation expense |
$ |
13,516 |
|
|
$ |
10,475 |
|
|
$ |
34,241 |
|
|
$ |
29,191 |
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME TO NON-GAAP NET
INCOME |
(Unaudited, in thousands, except per share
amounts) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Net income |
$ |
14,373 |
|
|
$ |
11,201 |
|
|
$ |
36,146 |
|
|
$ |
25,063 |
|
Net income as a percentage of
revenue |
|
13.5 |
% |
|
|
12.3 |
% |
|
|
12.7 |
% |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
Adjustments
to reconcile net income to non-GAAP net income: |
|
|
|
|
|
|
Stock-based compensation
expense |
|
13,516 |
|
|
|
10,475 |
|
|
|
34,241 |
|
|
|
29,191 |
|
Amortization of acquisition-related
intangible assets |
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,246 |
|
Deferred compensation plan expense
(income) |
|
(70 |
) |
|
|
(32 |
) |
|
|
(218 |
) |
|
|
77 |
|
Tax effect |
|
(823 |
) |
|
|
284 |
|
|
|
(2,901 |
) |
|
|
536 |
|
Non-GAAP net income |
$ |
27,509 |
|
|
$ |
22,441 |
|
|
$ |
68,806 |
|
|
$ |
56,113 |
|
Non-GAAP net income as a percentage
of revenue |
|
25.8 |
% |
|
|
24.6 |
% |
|
|
24.1 |
% |
|
|
22.8 |
% |
|
|
|
|
|
|
|
|
Non-GAAP net income per
share: |
|
|
|
|
|
|
|
Basic |
$ |
0.68 |
|
|
$ |
0.57 |
|
|
$ |
1.71 |
|
|
$ |
1.42 |
|
Diluted |
$ |
0.66 |
|
|
$ |
0.55 |
|
|
$ |
1.65 |
|
|
$ |
1.38 |
|
|
|
|
|
|
|
|
|
Shares used
in the calculation of non-GAAP net income per share: |
|
|
|
|
|
|
Basic |
|
40,590 |
|
|
|
39,592 |
|
|
|
40,335 |
|
|
|
39,422 |
|
Diluted |
|
41,895 |
|
|
|
40,689 |
|
|
|
41,752 |
|
|
|
40,676 |
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN |
(Unaudited, in thousands) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Gross profit |
$ |
57,925 |
|
|
$ |
49,440 |
|
|
$ |
154,361 |
|
|
$ |
133,252 |
|
Gross margin |
|
54.4 |
% |
|
|
54.2 |
% |
|
|
54.2 |
% |
|
|
54.1 |
% |
|
|
|
|
|
|
|
|
Adjustments
to reconcile gross profit to non-GAAP gross profit: |
|
|
|
|
|
|
Stock-based compensation
expense |
|
403 |
|
|
|
303 |
|
|
|
1,217 |
|
|
|
829 |
|
Amortization of acquisition-related
intangible assets |
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,246 |
|
Non-GAAP gross
profit |
$ |
58,841 |
|
|
$ |
50,256 |
|
|
$ |
157,116 |
|
|
$ |
135,327 |
|
Non-GAAP gross
margin |
|
55.3 |
% |
|
|
55.1 |
% |
|
|
55.1 |
% |
|
|
55.0 |
% |
|
|
|
|
|
|
|
|
RECONCILIATION OF OPERATING EXPENSES TO
NON-GAAP OPERATING EXPENSES |
(Unaudited, in thousands) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Total operating
expenses |
$ |
42,924 |
|
|
$ |
36,130 |
|
|
$ |
117,457 |
|
|
$ |
103,974 |
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile total operating expenses to non-GAAP total operating
expenses: |
|
|
|
|
Stock-based compensation
expense |
|
(13,113 |
) |
|
|
(10,172 |
) |
|
|
(33,024 |
) |
|
|
(28,362 |
) |
Deferred compensation plan income
(expense) |
|
(418 |
) |
|
|
511 |
|
|
|
(879 |
) |
|
|
491 |
|
Non-GAAP operating
expenses |
$ |
29,393 |
|
|
$ |
26,469 |
|
|
$ |
83,554 |
|
|
$ |
76,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF OPERATING INCOME TO NON-GAAP
OPERATING INCOME |
(Unaudited, in thousands) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Total operating
income |
$ |
15,001 |
|
|
$ |
13,310 |
|
|
$ |
36,904 |
|
|
$ |
29,278 |
|
Operating income as a percentage of
revenue |
|
14.1 |
% |
|
|
14.6 |
% |
|
|
12.9 |
% |
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
Adjustments
to reconcile total operating income to non-GAAP total operating
income: |
|
|
|
|
Stock-based compensation
expense |
|
13,516 |
|
|
|
10,475 |
|
|
|
34,241 |
|
|
|
29,191 |
|
Amortization of acquisition-related
intangible assets |
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,246 |
|
Deferred compensation plan expense
(income) |
|
418 |
|
|
|
(511 |
) |
|
|
879 |
|
|
|
(491 |
) |
Non-GAAP operating income |
$ |
29,448 |
|
|
$ |
23,787 |
|
|
$ |
73,562 |
|
|
$ |
59,224 |
|
Non-GAAP operating
income as a percentage of revenue |
|
27.7 |
% |
|
|
26.1 |
% |
|
|
25.8 |
% |
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF OTHER INCOME TO NON-GAAP
OTHER INCOME |
(Unaudited, in thousands) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Total interest and
other income (expense), net |
$ |
780 |
|
|
$ |
(6 |
) |
|
$ |
1,920 |
|
|
$ |
871 |
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile interest and other income to non-GAAP interest and
other income: |
|
|
|
|
Deferred compensation plan expense
(income) |
|
(488 |
) |
|
|
479 |
|
|
|
(1,097 |
) |
|
|
568 |
|
Non-GAAP interest and
other income, net |
$ |
292 |
|
|
$ |
473 |
|
|
$ |
823 |
|
|
$ |
1,439 |
|
|
|
|
|
|
|
|
|
2016 FOURTH QUARTER OUTLOOK |
|
RECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN |
|
(Unaudited) |
|
|
Three Months
Ending |
|
|
December 31, 2016 |
|
|
Low |
|
High |
|
Gross margin |
|
53.9 |
% |
|
|
54.9 |
% |
|
Adjustments to
reconcile gross margin to non-GAAP gross margin: |
|
|
|
|
Stock-based compensation
expense |
|
0.4 |
% |
|
|
0.4 |
% |
|
Amortization of acquisition-related
intangible assets |
|
0.5 |
% |
|
|
0.5 |
% |
|
Non-GAAP gross
margin |
|
54.8 |
% |
|
|
55.8 |
% |
|
|
|
|
|
|
RECONCILIATION OF R&D AND SG&A EXPENSES
TO NON-GAAP R&D AND SG&A EXPENSES |
|
(Unaudited, in thousands) |
|
|
Three Months
Ending |
|
|
December 31, 2016 |
|
|
Low |
|
High |
|
R&D and SG&A
expense |
$ |
38,700 |
|
|
$ |
42,700 |
|
|
Adjustments to
reconcile R&D and SG&A expense to non-GAAP R&D and
SG&A expense: |
|
|
|
|
Stock-based compensation
expense |
|
(11,400 |
) |
|
|
(13,400 |
) |
|
Non-GAAP R&D and
SG&A expense |
$ |
27,300 |
|
|
$ |
29,300 |
|
|
|
|
|
|
|
Contact:
Bernie Blegen
Chief Financial Officer
Monolithic Power Systems, Inc.
408-826-0777
investors@monolithicpower.com
Monolithic Power Systems (NASDAQ:MPWR)
Historical Stock Chart
From Mar 2024 to Apr 2024
Monolithic Power Systems (NASDAQ:MPWR)
Historical Stock Chart
From Apr 2023 to Apr 2024