The Rambus VESA® Display Stream Compression (DSC) encoder IP core for Intel FPGAs deliver visually lossless video compression performance, enabling designers to handle the growing bandwidth requirements of cutting-edge displays with higher resolutions, faster refresh rates, and greater pixel depths.
VESA DSC 1.2b Encoder for AMD Xilinx FPGAs Product Brief
The Rambus VESA® Display Stream Compression (DSC) encoder IP core for AMD Xilinx FPGAs deliver visually lossless video compression performance, enabling designers to handle the growing bandwidth requirements of cutting-edge displays with higher resolutions, faster refresh rates, and greater pixel depths.
Rambus Completes Acquisition of Hardent
Strengthens CXL Memory Interconnect Initiative and accelerates roadmap of data center solutions
SAN JOSE, Calif. – May 24, 2022 – Rambus Inc.(NASDAQ: RMBS), a provider of industry-leading chips and silicon IP making data faster and safer, today announced the completion of the acquisition of Hardent, Inc. (“Hardent”), a leading SoC digital design company. CXL-based architectures will be critical to meet the increasing demands of cloud data centers. CXL memory expansion and pooling promise significant improvements in per-core memory performance and capacity for data-intensive workloads like AI/ML, and will deliver new efficiencies at scale through composable infrastructure. With extensive semiconductor experience, Hardent’s design expertise in advanced SoCs enhances the world-class Rambus engineering team and provides key resources to strengthen the Rambus CXL Memory Interconnect Initiative.
“Rambus is dedicated to advancing the new era of data center architectures, and ongoing investment and innovation in CXL-based solutions are key focus areas in our strategy,” said Luc Seraphin, president and CEO of Rambus. “Hardent’s advanced SoC design experience amplifies our CXL development efforts, and we are very pleased to welcome our new colleagues to the Rambus team.”
This transaction will not materially impact 2022 financial results.
For more information, visit rambus.com/hardent.
Press Contact:
Cori Pasinetti
Rambus Corporate Communications
t: (650) 309-6226
[email protected]
Forward-looking statements
Information set forth in this press release, including statements related to the potential of Hardent’s technology for Rambus and its roadmap, and the effects of the acquisition, constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
These statements are based on various assumptions and the current expectations of the management of Rambus and may not be accurate because of risks and uncertainties surrounding these assumptions and expectations. Factors listed below, as well as other factors, may cause actual results to differ significantly from these forward-looking statements. There is no guarantee that any of the events anticipated by these forward-looking statements will occur, or what effect they will have on the operations or financial condition of Rambus. Forward-looking statements included herein are made as of the date hereof, and Rambus undertakes no obligation to publicly update or revise any forward-looking statement unless required to do so by federal securities laws.
Major risks, uncertainties and assumptions include, but are not limited to: the expected benefits and costs of the transaction; management’s plans relating to the transaction; the potential benefits, costs and results of CXL memory expansion and pooling; plans, strategies and objectives of Rambus for future operations; the successful integration of Hardent; Rambus’ anticipated operational and financial results, expected market share growth, and successful product development; the risk that disruptions from the transaction will harm Rambus’ business; and other factors described under “Risk Factors” in Rambus’ Annual Report on Form 10-K and Quarterly Reports on Form 10-Q; and any statements of assumptions underlying any of the foregoing. It is not possible to predict or identify all such factors. Consequently, while the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties.
# # #
Rambus to Acquire Hardent, Accelerating Roadmap for Next-Generation Data Center Solutions
Augments world-class engineering team with deep SoC digital design expertise for Rambus CXL Memory Interconnect Initiative
SAN JOSE, Calif. – May 5, 2022 – Rambus Inc. (NASDAQ: RMBS), a provider of industry-leading chips and silicon IP making data faster and safer, today announced it has signed an agreement to acquire Hardent, Inc. (“Hardent”), a leading electronic design company. This acquisition augments the world-class team of engineers at Rambus and accelerates the development of CXL processing solutions for next-generation data centers. With 20 years of semiconductor experience, Hardent’s world-class silicon design, verification, compression, and Error Correction Code (ECC) expertise provide key resources for the Rambus CXL Memory Interconnect Initiative.
“Driven by the demands of advanced workloads like AI/ML and the move to disaggregated data center architectures, industry momentum for CXL-based solutions continues to grow,” said Luc Seraphin, president and CEO of Rambus. “The addition of the highly-skilled Hardent design team brings key resources that will accelerate our roadmap and expand our reach to address customer needs for next-generation data center solutions.”
“The Rambus culture and track record of technology leadership is an ideal fit for Hardent,” said Simon Robin, president and founder of Hardent. “The team is looking forward to joining Rambus and is excited to be part of a global company advancing the future of data center solutions.”
In addition, Hardent brings complementary IP and services to the Rambus Silicon IP portfolio, expanding the customer base and design wins in automotive and consumer electronic applications. The transaction is expected to close in the second calendar quarter of 2022 and will not materially impact results.
Forward-looking statements
Information set forth in this press release, including statements as to industry momentum for CXL-based solutions, the impacts of the Hardent design team on Rambus’ roadmap and reach, and statements as to the expected timing, completion and effects of the proposed acquisition, constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
These statements are based on various assumptions and the current expectations of the management of Rambus and may not be accurate because of risks and uncertainties surrounding these assumptions and expectations. Factors listed below, as well as other factors, may cause actual results to differ significantly from these forward-looking statements. There is no guarantee that any of the events anticipated by these forward-looking statements will occur, or what effect they will have on the operations or financial condition of Rambus. Forward-looking statements included herein are made as of the date hereof, and Rambus undertakes no obligation to publicly update or revise any forward-looking statement unless required to do so by federal securities laws.
Major risks, uncertainties and assumptions include, but are not limited to: the expected benefits and costs of the proposed transaction; management’s plans relating to the proposed transaction; the expected timing and completion of the proposed transaction; statements of the plans, strategies and objectives of Rambus for future operations; the successful integration of Hardent; any statements regarding anticipated operational and financial results, expected market share growth, and successful product development; any statements of expectation or belief; the risk that disruptions from the proposed transaction will harm Rambus’ business; other factors described under “Risk Factors” in Rambus’ Annual Report on Form 10-K and Quarterly Reports on Form 10-Q; and any statements of assumptions underlying any of the foregoing. It is not possible to predict or identify all such factors. Consequently, while the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties.
Steven Laub Joins Rambus Board of Directors
SAN JOSE, Calif. – May 4, 2022 – Rambus Inc. (NASDAQ: RMBS), a premier chip and silicon IP provider making data faster and safer, today announced the appointment of Steven Laub to its Board of Directors.
Mr. Laub is an accomplished executive with over 25 years of semiconductor industry leadership experience. Prior to his recent board role at IPV Capital, a semiconductor private equity firm, Mr. Laub served approximately ten years as president, chief executive officer and member of the board of directors at Atmel Corporation. While at Atmel, Mr. Laub also served as a board member of the Semiconductor Industry Association (SIA). Prior to Atmel, Mr. Laub held executive and board member positions at leading semiconductor companies including Silicon Image and Lattice Semiconductor.
“We are pleased to welcome Steven to the Rambus Board,” said Chuck Kissner, chairman of the Rambus Board of Directors. “Steven brings comprehensive leadership and strategy experience in the semiconductor industry and will provide valuable knowledge to complement our Board as we continue scaling our business.”
“Rambus is pushing the frontier of performance and security for the data center and beyond,” said Mr. Laub. “I am excited to join the Rambus board and work with the executive team as they continue to advance the company’s market position in critical technology areas.”
Mr. Laub holds a Bachelor of Arts in Economics from the University of California, Los Angeles, and a Juris Doctor from Harvard Law School.
Forward-looking statements
Information set forth in this press release, including statements as to Rambus’ anticipated performance and growth, constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
These statements are based on various assumptions and the current expectations of the management of Rambus and may not be accurate because of risks and uncertainties surrounding these assumptions and expectations. Factors listed below, as well as other factors, may cause actual results to differ significantly from these forward-looking statements. There is no guarantee that any of the events anticipated by these forward-looking statements will occur, or what effect they will have on the operations or financial condition of Rambus. Forward-looking statements included herein are made as of the date hereof, and Rambus undertakes no obligation to publicly update or revise any forward-looking statement unless required to do so by federal securities laws.
Major risks, uncertainties and assumptions include, but are not limited to: statements of the plans, strategies and objectives of Rambus for future operations; any statements regarding anticipated operational and financial results, statements of expectation or belief; other factors described under “Risk Factors” in Rambus’ Annual Report on Form 10-K and Quarterly Reports on Form 10-Q; and any statements of assumptions underlying any of the foregoing. It is not possible to predict or identify all such factors. Consequently, while the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties.
Rambus Reports First Quarter 2022 Financial Results
- Exceeded Q1 guidance for revenue
- Delivered record quarterly product revenue of $48.0 million driven by memory interface chips
- Strengthened balance sheet by retiring debt and generating $42.6 million in cash from operations
SAN JOSE, Calif. – May 2, 2022– Rambus Inc. (NASDAQ:RMBS), a provider of industry-leading chips and IP making data faster and safer, today reported financial results for the first quarter ended March 31, 2022. GAAP revenue for the first quarter was $99.0 million, licensing billings were $64.1 million, product revenue was $48.0 million, and contract and other revenue was $20.6 million. The Company also generated $42.6 million in cash provided by operating activities in the first quarter.
“Rambus delivered a strong first quarter with record product revenue propelled by robust demand in the data center,” said Luc Seraphin, chief executive officer of Rambus. “With our balanced and diverse portfolio of offerings contributing at scale, we continue to generate cash, execute on our strategy and invest in exciting programs to accelerate the company’s profitable growth.”
| Quarterly Financial Review – GAAP | Three Months Ended March 31, |
|||
| (In millions, except for percentages and per share amounts) | 2022 | 2021 | ||
| Revenue | ||||
| Product revenue | $48.0 | $30.8 | ||
| Royalties | 30.4 | 28.9 | ||
| Contract and other revenue | 20.6 | 10.7 | ||
| Total revenue | 99.0 | 70.4 | ||
| Cost of product revenue | 18.4 | 11.4 | ||
| Cost of contract and other revenue | 0.6 | 1.6 | ||
| Amortization of acquired intangible assets (included in total cost of revenue) | 3.4 | 4.4 | ||
| Total operating expenses (1) | 68.3 | 56.5 | ||
| Operating income (loss) | $8.3 | $(3.5) | ||
| Operating margin | 8% | (5)% | ||
| Net loss | $(66.2) | $(2.6) | ||
| Diluted net loss per share | $(0.60) | $(0.02) | ||
| Net cash provided by operating activities | $42.6 | $39.5 | ||
_________________________________________
(1) Includes amortization of acquired intangible assets of approximately $0.4 million and $0.2 million for the three months ended March 31, 2022 and 2021, respectively.
| Quarterly Financial Review – Supplemental Information(1) | Three Months Ended March 31, |
|||
| (In millions) | 2022 | 2021 | ||
| Licensing billings (operational metric) (2) | $64.1 | $63.5 | ||
| Product revenue (GAAP) | $48.0 | $30.8 | ||
| Contract and other revenue (GAAP) | $20.6 | $10.7 | ||
| Non-GAAP cost of product revenue | $18.3 | $11.3 | ||
| Cost of contract and other revenue (GAAP) | $0.6 | $1.6 | ||
| Non-GAAP total operating expenses | $56.0 | $45.3 | ||
| Non-GAAP interest and other income (expense), net | $(0.3) | $(0.6) | ||
| Diluted share count (GAAP) | 113 | 116 | ||
_________________________________________
(1) See “Supplemental Reconciliation of GAAP to Non-GAAP Results” table included below.
(2) Licensing billings is an operational metric that reflects amounts invoiced to our licensing customers during the period, as adjusted for certain differences relating to advanced payments for variable licensing agreements.
GAAP revenue for the quarter was $99.0 million, exceeding the Company’s guidance. The Company also had licensing billings of $64.1 million, product revenue of $48.0 million, and contract and other revenue of $20.6 million. The Company had GAAP cost of revenue of $22.4 million and operating expenses of $68.3 million. The Company also had total non-GAAP operating expenses of $74.9 million (which includes non-GAAP cost of revenue). The Company had GAAP diluted net loss per share of $0.60. The Company’s basic share count was 110 million shares and its diluted share count would have been 113 million shares.
Cash, cash equivalents, and marketable securities as of March 31, 2022 were $343.7 million, a decrease of $141.9 million from December 31, 2021, mainly due to approximately $174.5 million paid in connection with the repayment of 2023 senior notes, $55.1 million paid in connection with the settlement of warrants, partially offset by proceeds of $72.4 million from the settlement of senior convertible note hedges and $42.6 million cash generated by operating activities.
2022 Second Quarter Outlook
The Company will discuss its full revenue guidance for the second quarter of 2022 during its upcoming conference call. The following table sets forth second quarter outlook for other measures.
| (In millions) | GAAP | Non-GAAP (1) | ||
| Licensing billings (operational metric) (2) | $61 – $67 | $61 – $67 | ||
| Product revenue (GAAP) | $49 – $55 | $49 – $55 | ||
| Contract and other revenue (GAAP) | $18 – $24 | $18 – $24 | ||
| Total operating costs and expenses | $92 – $88 | $79 – $75 | ||
| Interest and other income (expense), net | ($1) | ($1) | ||
| Diluted share count | 114 | 114 |
_________________________________________
(1) See “Reconciliation of GAAP Forward-Looking Estimates to Non-GAAP Forward-Looking Estimates” table included below.
(2) Licensing billings is an operational metric that reflects amounts invoiced to our licensing customers during the period, as adjusted for certain differences relating to advanced payments for variable licensing agreements.
For the second quarter of 2022, the Company expects licensing billings to be between $61 million and $67 million. The Company also expects royalty revenue to be between $42 million and $48 million, product revenue to be between $49 million and $55 million and contract and other revenue to be between $18 million and $24 million. Revenue is not without risk and achieving revenue in this range will require that the Company sign customer agreements for various product sales, solutions licensing among other matters.
The Company also expects operating costs and expenses to be between $92 million and $88 million. Additionally, the Company expects non-GAAP operating costs and expenses to be between $79 million and $75 million. These expectations also assume non-GAAP interest and other income (expense), net, of ($1 million), tax rate of 24% and diluted share count of 114 million, and exclude stock-based compensation expense ($9 million), amortization expense ($4 million), non-cash interest expense on convertible notes ($0.1 million) and interest income related to the significant financing component from fixed-fee patent and technology licensing arrangements ($2 million).
Conference Call
The Company’s management will discuss the results of the quarter during a conference call scheduled for 2:00 p.m. PT today. The call, audio and slides will be available online at investor.rambus.com and a replay will be available for the next week at the following numbers: (855) 859-2056 (domestic) or (404) 537-3406 (international) with ID# 6285426.
Non-GAAP Financial Information
In the commentary set forth above and in the financial statements included in this earnings release, the Company presents the following non-GAAP financial measures: cost of product revenue, operating expenses and interest and other income (expense), net. In computing each of these non-GAAP financial measures, the following items were considered as discussed below: stock-based compensation expense, acquisition-related costs and retention bonus expense, amortization of acquired intangible assets, expense on abandoned operating leases, change in fair value of earn-out liability, loss on extinguishment of debt, loss on fair value adjustment of derivatives, net, non-cash interest expense and certain other one-time adjustments. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated. Management believes the non-GAAP financial measures are appropriate for both its own assessment of, and to show investors, how the Company’s performance compares to other periods. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Reconciliation from GAAP to non-GAAP results is included in the financial statements contained in this release.
The Company’s non-GAAP financial measures reflect adjustments based on the following items:
Stock-based compensation expense. These expenses primarily relate to employee stock options, employee stock purchase plans, and employee non-vested equity stock and non-vested stock units. The Company excludes stock-based compensation expense from its non-GAAP measures primarily because such expenses are non-cash expenses that the Company does not believe are reflective of ongoing operating results. Additionally, given the fact that other companies may grant different amounts and types of equity awards and may use different option valuation assumptions, excluding stock-based compensation expense permits more accurate comparisons of the Company’s results with peer companies.
Acquisition-related costs and retention bonus expense. These expenses include all direct costs of certain acquisitions and the current periods’ portion of any retention bonus expense associated with the acquisitions. The Company excludes these expenses in order to provide better comparability between periods as they are related to acquisitions and have no direct correlation to the Company’s operations.
Amortization of acquired intangible assets. The Company incurs expenses for the amortization of intangible assets acquired in acquisitions. The Company excludes these items because these expenses are not reflective of ongoing operating results in the period incurred. These amounts arise from the Company’s prior acquisitions and have no direct correlation to the operation of the Company’s core business.
Restructuring charges. These charges may consist of severance, contractual retention payments, exit costs and other charges and are excluded because such charges are not directly related to ongoing business results and do not reflect expected future operating expenses.
Expense on abandoned operating leases. Reflects the expense on building leases that were abandoned. The Company excludes these charges because such charges are not directly related to ongoing business results and do not reflect expected future operating expenses.
Restatement and shareholder activist costs. These charges consist of costs associated with our restatement of our financial statements and certain shareholder activist costs and are excluded because such charges are not directly related to ongoing business results and do not reflect expected future operating expenses.
Change in fair value of earn-out liability. This change is due to adjustments of acquisition purchase consideration. The Company excludes these adjustments because such adjustments are not directly related to ongoing business results and do not reflect expected future operating expenses.
Loss on extinguishment of debt. The Company has excluded loss on extinguishment of debt as this represents a cost of repurchasing its existing convertible notes and is not a reflection of the Company’s ongoing operations.
Loss on fair value adjustment of derivatives, net. The Company has excluded its loss on fair value adjustment of derivatives, net, as this represents cost and benefits of repurchasing its convertible notes and is not a reflection of the Company’s ongoing operations.
Realized loss on sale of marketable securities sold for the purpose of notes repurchase. The Company has excluded its realized loss on sale of marketable securities sold for the purpose of notes repurchase as this is not a reflection of the Company’s ongoing operations.
Non-cash interest expense on convertible notes. The Company incurs non-cash interest expense related to its convertible notes. The Company excludes non-cash interest expense related to its convertible notes to provide more accurate comparisons of the Company’s results with other peer companies and to more accurately reflect the Company’s ongoing operations.
Income tax adjustments. For purposes of internal forecasting, planning and analyzing future periods that assume net income from operations, the Company estimates a fixed, long-term projected tax rate of approximately 24 percent for both 2022 and 2021, which consists of estimated U.S. federal and state tax rates, and excludes tax rates associated with certain items such as withholding tax, tax credits, deferred tax asset valuation allowance and the release of any deferred tax asset valuation allowance. Accordingly, the Company has applied these tax rates to its non-GAAP financial results for all periods in the relevant years to assist the Company’s planning.
On occasion in the future, there may be other items, such as significant gains or losses from contingencies that the Company may exclude in deriving its non-GAAP financial measures if it believes that doing so is consistent with the goal of providing useful information to investors and management.
Forward-Looking Statements
This release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995, including those relating to Rambus’ expectations regarding business opportunities, the Company’s ability to deliver long-term, profitable growth, product and investment strategies, and the Company’s outlook and financial guidance for the second quarter of 2022 and related drivers, and the Company’s ability to effectively manage supply chain shortages. Such forward-looking statements are based on current expectations, estimates and projections, management’s beliefs and certain assumptions made by the Company’s management. Actual results may differ materially. The Company’s business generally is subject to a number of risks which are described more fully in Rambus’ periodic reports filed with the Securities and Exchange Commission, as well as the potential adverse impacts related to, or arising from, the Novel Coronavirus (COVID-19) and its variants. The Company undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date hereof.
Contact
Keith Jones
Vice President, Finance and Interim Chief Financial Officer
Rambus Inc.
(408) 462-8000
[email protected]
Rambus Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
| (In thousands) | March 31, 2022 |
December 31, 2021 |
||
| ASSETS | ||||
| Current assets: | ||||
| Cash and cash equivalents | $179,129 | $107,891 | ||
| Marketable securities | 164,562 | 377,718 | ||
| Accounts receivable | 51,232 | 44,065 | ||
| Unbilled receivables | 131,748 | 135,608 | ||
| Inventories | 6,164 | 8,482 | ||
| Prepaids and other current assets | 12,277 | 10,600 | ||
| Total current assets | 545,112 | 684,364 | ||
| Intangible assets, net | 57,634 | 58,420 | ||
| Goodwill | 279,793 | 278,810 | ||
| Property, plant and equipment, net | 54,965 | 56,035 | ||
| Operating lease right-of-use assets | 22,714 | 23,712 | ||
| Deferred tax assets | 3,986 | 4,047 | ||
| Unbilled receivables | 93,367 | 123,018 | ||
| Other assets | 3,304 | 4,240 | ||
| Total assets | $1,060,875 | $1,232,646 | ||
| LIABILITIES & STOCKHOLDERS’ EQUITY | ||||
| Current liabilities: | ||||
| Accounts payable | $15,540 | $11,279 | ||
| Accrued salaries and benefits | 17,402 | 20,945 | ||
| Convertible notes | 73,860 | 163,687 | ||
| Deferred revenue | 20,624 | 24,755 | ||
| Income taxes payable | 21,015 | 20,607 | ||
| Operating lease liabilities | 5,854 | 5,992 | ||
| Other current liabilities | 14,107 | 20,002 | ||
| Total current liabilities | 168,402 | 267,267 | ||
| Long-term liabilities: | ||||
| Long-term operating lease liabilities | 27,939 | 29,099 | ||
| Long-term income taxes payable | 16,681 | 21,424 | ||
| Deferred tax liabilities | 24,572 | 23,985 | ||
| Other long-term liabilities | 30,155 | 28,475 | ||
| Total long-term liabilities | 99,347 | 102,983 | ||
| Total stockholders’ equity | 793,126 | 862,396 | ||
| Total liabilities and stockholders’ equity | $1,060,875 | $1,232,646 |
Rambus Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
|
Three Months Ended |
||||
| (In thousands, except per share amounts) | 2022 | 2021 | ||
| Revenue: | ||||
| Product revenue | $47,969 | $30,781 | ||
| Royalties | 30,464 | 28,859 | ||
| Contract and other revenue | 20,617 | 10,742 | ||
| Total revenue | 99,050 | 70,382 | ||
| Cost of revenue: | ||||
| Cost of product revenue | 18,397 | 11,410 | ||
| Cost of contract and other revenue | 624 | 1,556 | ||
| Amortization of acquired intangible assets | 3,378 | 4,386 | ||
| Total cost of revenue | 22,399 | 17,352 | ||
| Gross profit | 76,651 | 53,030 | ||
| Operating expenses: | ||||
| Research and development | 39,815 | 32,354 | ||
| Sales, general and administrative | 26,906 | 23,562 | ||
| Amortization of acquired intangible assets | 409 | 229 | ||
| Restructuring charges | — | 368 | ||
| Change in fair value of earn-out liability | 1,200 | — | ||
| Total operating expenses | 68,330 | 56,513 | ||
| Operating income (loss) | 8,321 | (3,483) | ||
| Interest income and other income (expense), net | 1,360 | 2,981 | ||
| Loss on extinguishment of debt | (66,497) | — | ||
| Loss on fair value adjustment of derivatives, net | (8,283) | — | ||
| Interest expense | (605) | (2,614) | ||
| Interest and other income (expense), net | (74,025) | 367 | ||
| Loss before income taxes | (65,704) | (3,116) | ||
| Provision for (benefit from) income taxes | 514 | (503) | ||
| Net loss | $(66,218) | $(2,613) | ||
| Net loss per share: | ||||
| Basic | $(0.60) | $(0.02) | ||
| Diluted | $(0.60) | $(0.02) | ||
| Weighted average shares used in per share calculation | ||||
| Basic | 109,889 | 112,211 | ||
| Diluted | 109,889 | 112,211 | ||
Rambus Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Results
(Unaudited)
|
Three Months Ended |
||||
| (In thousands) | 2022 | 2021 | ||
| Cost of product revenue | $ 18,397 | $11,410 | ||
| Adjustment: | ||||
| Stock-based compensation expense | (125) | (89) | ||
| Non-GAAP cost of product revenue | $18,272 | $11,321 | ||
| Total operating expenses | $68,330 | $56,513 | ||
| Adjustments: | ||||
| Stock-based compensation expense | (7,653) | (6,412) | ||
| Acquisition-related costs and retention bonus expense | (2,575) | (655) | ||
| Amortization of acquired intangible assets | (409) | (229) | ||
| Restructuring charges | — | (368) | ||
| Expense on abandoned operating leases | (539) | (521) | ||
| Restatement and shareholder activist costs | — | (2,956) | ||
| Change in fair value of earn-out liability | (1,200) | — | ||
| Non-GAAP total operating expenses | $55,954 | $45,372 | ||
| Interest and other income (expense), net | $(74,025) | $367 | ||
| Adjustments: | ||||
| Interest income related to significant financing component from fixed-fee patent and technology licensing arrangements | (1,827) | (2,842) | ||
| Non-cash interest expense on convertible notes | 105 | 1,874 | ||
| Loss on extinguishment of debt | 66,497 | — | ||
| Loss on fair value adjustment of derivatives, net | 8,283 | — | ||
| Realized loss on sale of marketable securities sold for the purpose of notes repurchase | 688 | — | ||
| Non-GAAP interest and other income (expense), net | $(279) | $(601) | ||
Rambus Inc.
Reconciliation of GAAP Forward-Looking Estimates to Non-GAAP Forward-Looking Estimates
(Unaudited)
| 2022 Second Quarter Outlook |
Three Months Ended |
|||
| (In millions) | Low | High | ||
| Forward-looking operating costs and expenses | $91.7 | $87.7 | ||
| Adjustments: | ||||
| Stock-based compensation expense | (9.0) | (9.0) | ||
| Amortization of acquired intangible assets | (3.7) | (3.7) | ||
| Forward-looking Non-GAAP operating costs and expenses | $79.0 | $75.0 | ||
| Forward-looking interest and other income (expense), net | $0.9 | $0.9 | ||
| Adjustments: | ||||
| Interest income related to significant financing component from fixed-fee patent and technology licensing arrangements | (1.5) | (1.5) | ||
| Non-cash interest expense on convertible notes | 0.1 | 0.1 | ||
| Forward-looking Non-GAAP interest and other income (expense), net | $(0.5) | $(0.5) | ||
