
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 30, 2018 | December 31, 2017 | % Change | December 30, 2018 | December 31, 2017 | % Change | ||||||||||||||
(in thousands except per share data, unaudited) | |||||||||||||||||||
Revenue | $ | 62,567 | $ | 41,275 | 51.6% | $ | 220,460 | $ | 176,359 | 25.0% | |||||||||
Gross Profit | 31,283 | 21,279 | 47.0% | 109,402 | 88,151 | 24.1% | |||||||||||||
Gross Margin | 50.0 | % | 51.6 | % | (160) bps | 49.6 | % | 50.0 | % | (40) bps | |||||||||
Net income: | |||||||||||||||||||
GAAP | $ | 1,419 | $ | 32,325 | $ | 3,083 | $ | 34,412 | |||||||||||
Non-GAAP | 7,619 | 455 | 20,371 | 9,989 | |||||||||||||||
Net income per share - diluted: | |||||||||||||||||||
GAAP | $ | 0.04 | $ | 0.84 | $ | 0.08 | $ | 0.89 | |||||||||||
Non-GAAP | 0.19 | 0.01 | 0.51 | 0.26 | |||||||||||||||
• | Record revenue of $220.5 million in fiscal year 2018 represented year over year growth of 25% compared to fiscal year 2017. Record revenue of $62.6 million in the fourth quarter represented year over year growth of 52% over the fourth quarter of 2017. |
• | Fiscal year 2018 GAAP diluted EPS of $0.08 compared to $0.89 in fiscal year 2017. Fourth quarter GAAP diluted EPS of $0.04 compared to $0.84 in the fourth quarter of 2017. |
• | Record fiscal year 2018 non-GAAP diluted EPS of $0.51 compared to $0.26 in fiscal year 2017. Record fourth quarter of 2018 non-GAAP diluted EPS of $0.19 compared to $0.01 in the fourth quarter of 2017. |
• | GAAP operating income of $2.8 million and non-GAAP operating income of $20.1 million in fiscal year 2018, compared to GAAP operating loss of $(0.9) million and non-GAAP operating income of $9.9 million in fiscal year 2017. |
• | Cash from operations totaled $24.8 million in fiscal year 2018, compared to $6.6 million in fiscal year 2017, representing annual growth of 274%. Fourth quarter cash from operations totaled $5.1 million compared to $(7.6) million in the fourth quarter of 2017. |
• | Record revenue from both our Wave 3 10G and Wave 2 product segments. |
• | Reinforced our strategic partnership with Telefónica, a leading global service provider, with the development of new product offerings utilizing our Wi-Fi 6 solutions. |
• | Starry Inc., a next generation service provider using 5G millimeter wave technology, will use our Wi-Fi 6 chipsets in their base station technology. |
• | Delivered Wi-Fi 6 reference designs for next generation GPON gateways and routers with Cortina Access, Inc. |
• | Introduced Spartan Essential, a turn-key design targeting multiple consumer Wi-Fi applications such as mesh, access point for wired extenders and boosters for upgrading existing gateways. |
• | Orange S.A., the largest broadband provider in France, is using our Wave 2 technology for its latest generation of repeaters and set-top boxes. |
First Quarter 2019 Guidance Range | |
Revenue | $56M to $59M |
Gross Margin | |
GAAP | 50.4% +/- 50bps |
Non-GAAP | 50.5% +/- 50bps |
Operating Expenses | |
GAAP | $27.4M to $28.4M |
Non-GAAP | $23.0M to $24.0M |
Net income per share-diluted | |
GAAP | $0.02 to $0.04 |
Non-GAAP | $0.13 to $0.15 |
Gross margin, operating expense and net income GAAP to Non-GAAP reconciliation relates to stock-based compensation expense and change in deferred tax assets. | |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 30, 2018 | December 31, 2017 | December 30, 2018 | December 31, 2017 | ||||||||||||
Revenue | $ | 62,567 | $ | 41,275 | $ | 220,460 | $ | 176,359 | |||||||
Cost of revenue | 31,284 | 19,996 | 111,058 | 88,208 | |||||||||||
Gross profit | 31,283 | 21,279 | 109,402 | 88,151 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 19,054 | 16,048 | 71,522 | 59,747 | |||||||||||
Sales and marketing | 3,996 | 4,487 | 16,303 | 14,040 | |||||||||||
General and administrative | 5,165 | 4,069 | 18,767 | 15,299 | |||||||||||
Total operating expenses | 28,215 | 24,604 | 106,592 | 89,086 | |||||||||||
Income (loss) from operations | 3,068 | (3,325 | ) | 2,810 | (935 | ) | |||||||||
Interest expense | — | (272 | ) | — | (713 | ) | |||||||||
Other income, net | 432 | 509 | 1,239 | 1,118 | |||||||||||
Income (loss) before income taxes | 3,500 | (3,088 | ) | 4,049 | (530 | ) | |||||||||
Benefit (provision) for income taxes | (2,081 | ) | 35,413 | (966 | ) | 34,942 | |||||||||
Net income | $ | 1,419 | $ | 32,325 | $ | 3,083 | $ | 34,412 | |||||||
Net income per share - basic | $ | 0.04 | $ | 0.92 | $ | 0.08 | $ | 1.00 | |||||||
Net income per share - diluted | $ | 0.04 | $ | 0.84 | $ | 0.08 | $ | 0.89 | |||||||
Shares used in computing net income per share: | |||||||||||||||
Basic | 37,527 | 35,316 | 36,744 | 34,259 | |||||||||||
Diluted | 40,027 | 38,281 | 39,663 | 38,484 | |||||||||||
December 30, 2018 | December 31, 2017 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 38,881 | $ | 24,432 | |||
Marketable securities | 97,268 | 94,195 | |||||
Accounts receivable | 28,326 | 26,786 | |||||
Inventory | 20,218 | 12,662 | |||||
Prepaid expenses and other current assets | 5,325 | 2,744 | |||||
Total current assets | 190,018 | 160,819 | |||||
Deferred tax assets, net | 35,563 | 35,422 | |||||
Property and equipment, net | 13,691 | 12,511 | |||||
Intangible and other assets, net | 6,384 | 3,952 | |||||
Total assets | $ | 245,656 | $ | 212,704 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 9,852 | $ | 3,754 | |||
Accrued liabilities and other current liabilities | 25,946 | 21,065 | |||||
Long-term debt, current portion | — | 3,943 | |||||
Total current liabilities | 35,798 | 28,762 | |||||
Other long-term liabilities | 3,371 | 3,339 | |||||
Total liabilities | 39,169 | 32,101 | |||||
Stockholders’ equity | |||||||
Common stock | 4 | 3 | |||||
Additional paid-in capital | 331,551 | 308,023 | |||||
Accumulated other comprehensive loss | (935 | ) | (207 | ) | |||
Accumulated deficit | (124,133 | ) | (127,216 | ) | |||
Total stockholders’ equity | 206,487 | 180,603 | |||||
Total liabilities and stockholders’ equity | $ | 245,656 | $ | 212,704 | |||
Year Ended | |||||||
December 30, 2018 | December 31, 2017 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 3,083 | $ | 34,412 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Stock based compensation | 17,289 | 10,683 | |||||
Depreciation and amortization | 4,861 | 2,669 | |||||
Deferred income taxes | 53 | (35,333 | ) | ||||
Other | 1,067 | 635 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | (1,540 | ) | (12,306 | ) | |||
Inventory | (7,556 | ) | 3,158 | ||||
Prepaid expenses and other current assets | (2,581 | ) | (335 | ) | |||
Deferred rent and other assets | 313 | (467 | ) | ||||
Accounts payable | 5,791 | (5,752 | ) | ||||
Accrued liabilities and other current liabilities | 4,040 | 9,265 | |||||
Net cash provided by operating activities | 24,820 | 6,629 | |||||
Cash flows from investing activities | |||||||
Purchase of property and equipment | (5,100 | ) | (8,970 | ) | |||
Purchase of long-term investment | (590 | ) | — | ||||
Purchase of intangible asset | (1,732 | ) | — | ||||
Purchase of marketable securities | (69,716 | ) | (131,790 | ) | |||
Proceeds from sales of marketable securities | — | 10,684 | |||||
Maturities of marketable securities | 66,173 | 26,440 | |||||
Net cash used in investing activities | (10,965 | ) | (103,636 | ) | |||
Cash flows from financing activities | |||||||
Proceeds from issuance of common stock | 8,418 | 7,675 | |||||
Payment of taxes withheld for vested stock awards | (2,501 | ) | (626 | ) | |||
Proceeds from initial public offering, net of issuance costs | — | (96 | ) | ||||
Payments related to intangible asset purchase | (1,086 | ) | (266 | ) | |||
Repayments of long-term debt | (3,943 | ) | (2,406 | ) | |||
Net cash provided by financing activities | 888 | 4,281 | |||||
Effect of exchange rate changes on cash and cash equivalents | (294 | ) | 113 | ||||
Net increase (decrease) in cash and cash equivalents | 14,449 | (92,613 | ) | ||||
Cash and cash equivalents | |||||||
Beginning of year | 24,432 | 117,045 | |||||
End of year | $ | 38,881 | $ | 24,432 | |||
Non-GAAP Income Statement Items | Three Months Ended December 30, 2018 | Three Months Ended December 31, 2017 | ||||||||||||||||||||||||||
GAAP Measure | Stock-based Compensation Expense | Income Taxes* | Non-GAAP Measure | GAAP Measure | Stock-based Compensation Expense | Non-Recurring Items** | Income Taxes* | Non-GAAP Measure | ||||||||||||||||||||
Revenue | $ | 62,567 | $ | 62,567 | $ | 41,275 | $ | 41,275 | ||||||||||||||||||||
Gross profit | 31,283 | 53 | 31,336 | 21,279 | 42 | 21,321 | ||||||||||||||||||||||
Gross margin | 50.0 | % | 0.1 | % | 50.1 | % | 51.6 | % | 0.1 | % | 51.7 | % | ||||||||||||||||
Research and development | 19,054 | 2,506 | 16,548 | 16,048 | 1,630 | 14,418 | ||||||||||||||||||||||
Sales and marketing | 3,996 | 578 | 3,418 | 4,487 | 584 | 199 | 3,704 | |||||||||||||||||||||
General and administrative | 5,165 | 1,229 | 3,936 | 4,069 | 980 | 3,089 | ||||||||||||||||||||||
Income (loss) from operations | 3,068 | 4,366 | — | 7,434 | (3,325 | ) | 3,236 | 199 | — | 110 | ||||||||||||||||||
Benefit (provision) for income taxes | (2,081 | ) | — | 1,834 | (247 | ) | 35,413 | — | — | (35,305 | ) | 108 | ||||||||||||||||
Net income (loss) | $ | 1,419 | $ | 4,366 | $ | 1,834 | $ | 7,619 | $ | 32,325 | $ | 3,236 | $ | 199 | $ | (35,305 | ) | $ | 455 | |||||||||
Basic shares outstanding | 37,527 | 37,527 | 35,316 | 35,316 | ||||||||||||||||||||||||
Basic earnings per share | $ | 0.04 | $ | 0.20 | $ | 0.92 | $ | 0.01 | ||||||||||||||||||||
Diluted shares outstanding | 40,027 | 40,027 | 38,281 | 38,281 | ||||||||||||||||||||||||
Diluted earnings per share | $ | 0.04 | $ | 0.19 | $ | 0.84 | $ | 0.01 | ||||||||||||||||||||
Non-GAAP Income Statement Items | Twelve months ended December 30, 2018 | Twelve months ended December 31, 2017 | ||||||||||||||||||||||||||
GAAP Measure | Stock-based Compensation Expense | Income Taxes* | Non-GAAP Measure | GAAP Measure | Stock-based Compensation Expense | Non-Recurring Items** | Income Taxes* | Non-GAAP Measure | ||||||||||||||||||||
Revenue | $ | 220,460 | $ | 220,460 | $ | 176,359 | $ | 176,359 | ||||||||||||||||||||
Gross profit | 109,402 | 199 | 109,601 | 88,151 | 165 | 88,316 | ||||||||||||||||||||||
Gross margin | 49.6 | % | 0.1 | % | 49.7 | % | 50.0 | % | 0.1 | % | 50.1 | % | ||||||||||||||||
Research and development | 71,522 | 9,676 | 61,846 | 59,747 | 5,616 | 54,131 | ||||||||||||||||||||||
Sales and marketing | 16,303 | 2,696 | 13,607 | 14,040 | 1,763 | 199 | 12,078 | |||||||||||||||||||||
General and administrative | 18,767 | 4,718 | 14,049 | 15,299 | 3,139 | 12,160 | ||||||||||||||||||||||
Income (loss) from operations | 2,810 | 17,289 | — | 20,099 | (935 | ) | 10,683 | 199 | — | 9,947 | ||||||||||||||||||
Benefit (provision) for income taxes | (966 | ) | — | (1 | ) | (967 | ) | 34,942 | — | — | (35,305 | ) | (363 | ) | ||||||||||||||
Net income (loss) | $ | 3,083 | $ | 17,289 | $ | (1 | ) | $ | 20,371 | $ | 34,412 | $ | 10,683 | $ | 199 | $ | (35,305 | ) | $ | 9,989 | ||||||||
Basic shares outstanding | 36,744 | 36,744 | 34,259 | 34,259 | ||||||||||||||||||||||||
Basic earnings per share | $ | 0.08 | $ | 0.55 | $ | 1.00 | $ | 0.29 | ||||||||||||||||||||
Diluted shares outstanding | 39,663 | 39,663 | 38,484 | 38,484 | ||||||||||||||||||||||||
Diluted earnings per share | $ | 0.08 | $ | 0.51 | $ | 0.89 | $ | 0.26 | ||||||||||||||||||||
Business Outlook | Three Months Ended March 31, 2019 | ||||||
Low | High | ||||||
Estimated GAAP diluted earnings per share | $ | 0.02 | $ | 0.04 | |||
Estimated stock compensation expense | (0.11 | ) | (0.11 | ) | |||
Estimated Non-GAAP diluted earnings per share | $ | 0.13 | $ | 0.15 | |||