e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Current Report
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 20, 2005
HARMONIC INC.
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
0-25826
|
|
77-0201147 |
|
|
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
Commission File Number
|
|
(I.R.S. Employer
Identification Number) |
549 Baltic Way
Sunnyvale, CA 94089
(408) 542-2500
(Address, including zip code, and telephone number, including area code,
of Registrants principal executive offices)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the
registrant under any of the following provisions (see General Instruction A.2. below):
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
On October 20, 2005, Harmonic Inc. issued a press release regarding its financial results for the
quarter ended September 30, 2005. Harmonic also announced that it would be holding a conference
call at 2:00 p.m. (PDT) on Thursday, October 20, 2005 to discuss its financial results for the
third quarter of 2005.
The information in this Current Report on Form 8-K is being furnished and shall not be deemed
filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or
otherwise subject to the liabilities of that Section.
Use of
Non-GAAP Financial Information
To supplement our consolidated financial statements presented in accordance with GAAP, Harmonic
uses non-GAAP measures of net income (loss) and earnings per share, which are adjusted from results
based on GAAP to exclude certain non-cash accounting charges. These non-GAAP adjustments are
provided to enhance the users overall understanding of our current financial performance and our
prospects for the future. Specifically, we believe the non-GAAP results provide useful information
to both management and investors by excluding certain items that we believe are not indicative of
our core operating performance. In addition, since we have historically reported non-GAAP results
to the investment community, we believe the inclusion of non-GAAP numbers provides consistency in
our financial reporting. Further, these non-GAAP results are a primary indicator used by management
for planning and forecasting in future periods. The presentation of this additional information is
not intended to be considered in isolation or as a substitute for results prepared in accordance
with accounting principles generally accepted in the United States, and is not necessarily
comparable to non-GAAP results published by other companies. A table reconciling the non-GAAP
results to GAAP results is included in the accompanying press release.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits.
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on October 20, 2005 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
HARMONIC INC.
|
|
Date: October 20, 2005 |
By: |
/s/ Robin N. Dickson
|
|
|
|
Robin N. Dickson |
|
|
|
Chief Financial Officer |
|
|
Exhibit Index
|
|
|
Exhibit |
|
|
No. |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on October 20, 2005 |
exv99w1
Exhibit 99.1
Harmonic Announces Third Quarter Results
Year-over-year Sales Increase 20%;
New Products to Help Shape the Future of Video Services
SUNNYVALE, Calif.¾October 20, 2005¾ Harmonic Inc. (Nasdaq: HLIT), a leading
provider of digital video, broadband optical networking and IP delivery systems, today announced
its results for the quarter ended September 30, 2005.
For the third quarter of 2005, the Company reported net sales of $61.0 million, up 20% from $50.6
million in the third quarter of 2004 and up 2% from $59.8 million in the second quarter of 2005.
International sales represented 44% of total sales for the third quarter of 2005, compared to 59%
in the same period of 2004 and 41% in the second quarter of 2005.
The Companys Convergent Systems division (CS), which designs, manufactures and markets digital
headend systems for a number of markets, had divisional net sales of $35.8 million in the third
quarter of 2005, compared to $34.6 million in the same period of 2004 and $43.0 million in the
second quarter of 2005. The sequential decline in CS net sales was primarily the result of reduced
orders in recent months from a major cable customer, offset in part
by orders from another major customer for a number of significant digital simulcast projects in the third quarter. The Broadband Access
Networks division (BAN), which designs, manufactures and markets fiber optic products primarily for
broadband cable networks, had divisional net sales of $25.2 million in the third quarter of 2005,
up 58% from $16.0 million in the same period of 2004 and 51% from $16.8 million in the second
quarter of 2005. The increase in BAN sales reflects increased shipments to a large domestic telco
customer for its fiber-to-the-premises (FTTP) project and to cable customers in international
markets.
For the third quarter of 2005, the Company reported lower gross margins due primarily to the
significant sales of FTTP products, which carry margins that are substantially lower than our
average product margins. In addition, the Company recorded a $1.6 million charge for excess
inventory, reflecting rapid product transitions in certain CS product lines.
The GAAP
net loss for the third quarter of 2005 was $2.9 million, or $0.04 per share, compared to a
GAAP net loss of $4.2 million, or $0.06 per share, for the same period of 2004. Excluding the effect
of non-cash accounting charges for the amortization of intangibles, the non-GAAP net loss for the
third quarter of 2005 was $2.6 million, or $0.04 per share, compared to a non-GAAP net loss of $2.0
million, or $0.03 per share, for the same period of 2004. As of September 30, 2005, the Company had
cash, cash equivalents and short-term investments of $104.9 million.
The Company expects fourth quarter net sales to be comparable to net sales for the third quarter.
While this guidance includes continuing shipments from current backlog of FTTP products to a large
domestic telco customer in the fourth quarter, the Company currently does not expect to make
significant shipments of products to this customer in 2006.
During the third quarter, we continued to roll out important new technology and win new orders for
digital headend and fiber optic systems across different markets, said Anthony J. Ley, Chairman,
President and Chief Executive Officer. We believe our exciting new product introductions at the
International Broadcasting Convention, such as the Electra 5000 and MV 3500 encoders, will help
shape the future of video, providing a variety of different operators with the ability to offer
multi-service, multi-network, multi-channel and multi-resolution video to a growing array of
endpoints, including TVs, PCs and mobile devices.
During the third quarter, we continued to extend our customer base in Europe and Latin America.
We also saw another major domestic cable company begin to deploy our systems for digital
simulcasting at a number of sites and expect other cable operators to implement similar
architectures in coming periods. While still very early in the rollout of video services by telco
operators, we continued to ship our digital systems to more international customers for
video-over-DSL, extending our worldwide base to over 25 telco customers. As we move into 2006, our
satellite
customers appear to be very impressed with our new encoders and are working closely with us in
their planned migration to new compression technology and expansion of their high-definition
channel offering.
Harmonic will also host a conference call today to discuss its financial results at 2:00 P.M.
Pacific (5:00 P.M. Eastern). A listen-only broadcast of the conference call can be accessed on the
Companys website at www.harmonicinc.com or by calling +1-617.213.8831 (participant code 29859458).
The replay will be available after 5:00 P.M. (Pacific) today at the same website address or by
calling +1-617-801-6888 (participant code 14218222).
About Harmonic Inc.
Harmonic Inc. is a leading provider of digital video, broadband optical networking and IP
delivery systems to cable, satellite, telecom and broadcast network operators. Harmonics open
standards-based solutions for the headend through the last mile enable customers to develop new
revenue sources and a competitive advantage by offering powerful interactive video, voice and data
services such as video-on-demand, high definition digital television, telephony and Internet
access.
Harmonic (Nasdaq: HLIT) is headquartered in Sunnyvale, California with R&D, sales and system
integration centers worldwide. The Companys customers, including many of the worlds largest
communications providers, deliver services in virtually every country. For more information, visit
www.Harmonicinc.com.
This press release contains forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including
statements related to our expected net sales for the fourth quarter of 2005; our expectations
regarding sales of products to a large domestic telco customer during the fourth quarter of 2005
and in 2006; our expectations regarding the outlook for, and functionality of, our new products;
and the planned migration of our satellite customers to new compression technology and the
expansion of such customers high-definition channel offerings. Our 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 delays or decreases in capital spending in the cable, satellite
and telco industries, customer concentration and consolidation, general economic conditions,
market acceptance of new or existing Harmonic products, losses of one or more key customers,
risks associated with Harmonics international operations, inventory management problems, the
effect of competition, difficulties associated with rapid technological changes in Harmonics
markets, the need to introduce new and enhanced products, and risks associated with a cyclical
and unpredictable sales cycle. The forward-looking statements contained in this press release
are also subject to other risks and uncertainties, including those more fully described in
Harmonics filings with the Securities and Exchange Commission, including our Annual Report
filed on Form 10-K for the year ended December 31, 2004, our Quarterly Reports on Form 10-Q for
the quarterly periods ended April 1, 2005 and July 1, 2005, and our current reports on Form 8-K.
Harmonic does not undertake to update any forward-looking statements.
Editors Note: Product and company names used here are trademarks or registered trademarks of
their respective companies.
Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
September
30, 2005 |
|
|
December 31, 2004 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
32,804 |
|
|
$ |
26,603 |
|
Short-term investments |
|
|
72,079 |
|
|
|
74,004 |
|
Accounts receivable, net |
|
|
48,204 |
|
|
|
64,148 |
|
Inventories |
|
|
43,064 |
|
|
|
41,763 |
|
Prepaid expenses and other assets |
|
|
7,205 |
|
|
|
8,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
203,356 |
|
|
|
215,022 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
18,103 |
|
|
|
19,611 |
|
|
|
|
|
|
|
|
|
|
Intangibles and other assets |
|
|
8,585 |
|
|
|
7,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
230,044 |
|
|
$ |
242,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
853 |
|
|
$ |
1,067 |
|
Accounts payable |
|
|
19,998 |
|
|
|
22,381 |
|
Income taxes payable |
|
|
6,365 |
|
|
|
7,099 |
|
Deferred revenue |
|
|
18,552 |
|
|
|
15,469 |
|
Accrued liabilities |
|
|
37,168 |
|
|
|
51,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
82,936 |
|
|
|
97,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
657 |
|
|
|
1,272 |
|
Accrued excess facilities costs |
|
|
20,458 |
|
|
|
24,085 |
|
Other non-current liabilities |
|
|
11,229 |
|
|
|
8,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
115,280 |
|
|
|
131,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
2,047,941 |
|
|
|
2,039,810 |
|
Accumulated deficit |
|
|
(1,932,699 |
) |
|
|
(1,928,984 |
) |
Accumulated other comprehensive income |
|
|
(478 |
) |
|
|
(269 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
114,764 |
|
|
|
110,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
230,044 |
|
|
$ |
242,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
October 1, 2004 |
|
|
September 30, |
|
|
October 1, 2004 |
|
|
|
2005 |
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
60,960 |
|
|
$ |
50,610 |
|
|
$ |
193,638 |
|
|
$ |
162,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
39,564 |
|
|
|
30,072 |
|
|
|
121,797 |
|
|
|
98,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
21,396 |
|
|
|
20,538 |
|
|
|
71,841 |
|
|
|
64,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
9,403 |
|
|
|
8,348 |
|
|
|
28,381 |
|
|
|
25,509 |
|
Selling, general and administrative |
|
|
15,166 |
|
|
|
14,418 |
|
|
|
47,102 |
|
|
|
41,942 |
|
Amortization of intangibles |
|
|
110 |
|
|
|
1,933 |
|
|
|
1,233 |
|
|
|
5,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
24,679 |
|
|
|
24,699 |
|
|
|
76,716 |
|
|
|
73,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(3,283 |
) |
|
|
(4,161 |
) |
|
|
(4,875 |
) |
|
|
(8,528 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income/(expense) |
|
|
381 |
|
|
|
23 |
|
|
|
1,185 |
|
|
|
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(2,902 |
) |
|
|
(4,138 |
) |
|
|
(3,690 |
) |
|
|
(8,284 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
|
(11 |
) |
|
|
100 |
|
|
|
25 |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,891 |
) |
|
$ |
(4,238 |
) |
|
$ |
(3,715 |
) |
|
$ |
(8,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
73,554 |
|
|
|
72,246 |
|
|
|
73,168 |
|
|
|
71,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
73,554 |
|
|
|
72,246 |
|
|
|
73,168 |
|
|
|
71,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harmonic Inc.
Non-GAAP Condensed Consolidated Statements of Operations (1)
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
October 1, 2004 |
|
|
September 30, |
|
|
October 1, 2004 |
|
|
|
2005 |
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
60,960 |
|
|
$ |
50,610 |
|
|
$ |
193,638 |
|
|
$ |
162,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
39,410 |
|
|
|
29,756 |
|
|
|
120,701 |
|
|
|
96,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
21,550 |
|
|
|
20,854 |
|
|
|
72,937 |
|
|
|
66,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
9,403 |
|
|
|
8,348 |
|
|
|
28,381 |
|
|
|
25,509 |
|
Selling, general and administrative |
|
|
15,166 |
|
|
|
14,418 |
|
|
|
47,102 |
|
|
|
41,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
24,569 |
|
|
|
22,766 |
|
|
|
75,483 |
|
|
|
67,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP loss from operations |
|
|
(3,019 |
) |
|
|
(1,912 |
) |
|
|
(2,546 |
) |
|
|
(1,183 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
|
381 |
|
|
|
23 |
|
|
|
1,185 |
|
|
|
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP loss before income taxes |
|
|
(2,638 |
) |
|
|
(1,889 |
) |
|
|
(1,361 |
) |
|
|
(939 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
|
(11 |
) |
|
|
100 |
|
|
|
25 |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP loss |
|
$ |
(2,627 |
) |
|
$ |
(1,989 |
) |
|
$ |
(1,386 |
) |
|
$ |
(1,239 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
73,554 |
|
|
|
72,246 |
|
|
|
73,168 |
|
|
|
71,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
73,554 |
|
|
|
72,246 |
|
|
|
73,168 |
|
|
|
71,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
|
These Non-GAAP Condensed Consolidated Statements of Operations are provided to enhance
overall understanding of our current financial performance and our prospects for the future.
The presentation of this Non-GAAP information is not intended to be considered in isolation or
as a substitute for results prepared in accordance with GAAP and is not necessarily comparable
to Non-GAAP results published by other companies. A table reconciling the Non-GAAP net loss to
the GAAP net loss follows below. |
Harmonic Inc.
Non-GAAP to GAAP Loss Reconciliation
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
October 1, 2004 |
|
|
September 30, |
|
|
October 1, 2004 |
|
|
|
2005 |
|
|
|
|
|
2005 |
|
|
|
|
Non-GAAP net loss |
|
$ |
(2,627 |
) |
|
$ |
(1,989 |
) |
|
$ |
(1,386 |
) |
|
$ |
(1,239 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items charged to cost of sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
(154 |
) |
|
|
(1,540 |
) |
|
|
(1,096 |
) |
|
|
(4,621 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized margin on reserved product sold |
|
|
¾ |
|
|
|
1,224 |
|
|
|
¾ |
|
|
|
3,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of charges to cost of sales |
|
|
(154 |
) |
|
|
(316 |
) |
|
|
(1,096 |
) |
|
|
(1,546 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items charged to operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
(110 |
) |
|
|
(1,933 |
) |
|
|
(1,233 |
) |
|
|
(5,799 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of charges to operating expenses |
|
|
(110 |
) |
|
|
(1,933 |
) |
|
|
(1,233 |
) |
|
|
(5,799 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
$ |
(2,891 |
) |
|
$ |
(4,238 |
) |
|
$ |
(3,715 |
) |
|
$ |
(8,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|