This webinar will explore some of the threats facing SoC and processor designers and how can SoCs be architected for both performance and security.
Achronix Chooses Rambus GDDR6 PHY IP for Next-Generation FPGA
Delivering best-in-class solutions for artificial intelligence and hardware acceleration applications
SUNNYVALE, Calif – June 4, 2019 – Rambus Inc. (NASDAQ: RMBS) today announced that Achronix, a leader in FPGA-based hardware data acceleration devices and high-performance eFGPA IP, has selected the Rambus GDDR6 PHY for its next-generation Speedster7t FPGA family. Leveraging the top-end data rates delivered by the Rambus GDDR6 memory interface, the Speedster7t family is optimized for artificial intelligence (AI), machine learning (ML) and high-bandwidth data acceleration applications and workloads.
Designed for performance and power efficiency, the Rambus GDDR6 PHY is beneficial for advanced driver-assistance systems (ADAS), AI, ML, graphics and networking applications. Rambus’ GDDR6 PHY enables the communication to and from high-speed, high-bandwidth GDDR6 SDRAM memory, which is a high-performance memory solution that can be used in a variety of applications that require large amounts of data computation.
“GDDR6 is emerging as a mainstream memory solution for high-performance AI/ML and networking applications, and, in utilizing Rambus’ GDDR6 PHY IP, Achronix is an early leader in adopting the technology to differentiate its next generation of products,” said Hemant Dhulla, vice president and general manager of IP Cores at Rambus. “We are excited to be working with Achronix to expand its portfolio of high-performance FPGA solutions, including its latest Speedster 7t family.”
“New use cases for GDDR6 such as AI/ML require extremely fast data transfer between memory and compute,” said Steve Mensor, vice president of marketing, Achronix. “Rambus’ GDDR6 PHY IP will enable Achronix’ Speedster7t FPGA family to support these high-performance data acceleration applications at a low cost with low latency, allowing it to process complex data loads quickly and efficiently.”
For more information on our latest Rambus GDDR6 high speed memory offerings, please visit www.rambus.com/gddr6. Or, visit Achronix in Booth 861 at the Design Automation Conference (DAC) in Las Vegas, NV from June 2 – 6, 2019 to learn more.
Rambus and Infineon Team Up to Bring Global Smart Card and Mobile Ticketing Offerings to Transport
End-to-end CIPURSE solution to extend worldwide reach, providing flexibility, innovation and security key to future mobility services
SUNNYVALE, Calif. and Glasgow, UK – May 29, 2019 – Rambus Inc. (NASDAQ: RMBS), a technology leader in smart ticketing solutions for public transport, today announced a new strategic collaboration with Infineon Technologies AG, a global leader in semiconductor solutions, to jointly promote smart ticketing solutions for mobile and smart cards that will drive the next generation of mobility services worldwide. Both companies will combine their expertise on the CIPURSE™ open standard for mobile and smart card ticketing to provide end users the most comprehensive choice of solutions for future proof transport ticketing solutions.
CIPURSE™ is an open standard supported by a global community of members of the OSPT Alliance. As key supporters and board members of the OSPT Alliance, Rambus and Infineon recognise the trust and integrity CIPURSE™ provides as a platform upon which to build a flexible and secure interoperable ticketing proposition.
With extensive experience implementing scalable smart mobile ticketing solutions, Rambus will bring its Host Card Emulation (HCE) Ticket Wallet Service and Remote Ticket Download (RTD) solutions to the collaboration, providing secure download and storage of tickets on NFC-enabled smartphones and the ability to deliver tickets remotely to smartcards. Along with Infineon’s CIPURSE™ smart ticketing products, the companies will both be able to better deliver a high level of security for the international smart ticketing market, with mobile and smart card ticketing working in tandem.
Russell McCullagh, vice president and general manager of Rambus Ticketing commented: “Through our collaboration with Infineon, we will be able to increase global trust and awareness of the benefits of this open standards-based approach, which can help make public transport ticketing more accessible for all transport scenarios, whether passengers are on rail, bus or ferry.”
Bernardo Knoblich, head of Transport Ticketing Product Line of Infineon Technologies said: “Our expanded collaboration with Rambus is underlining Infineon’s commitment to open standards-based solutions. Innovative services where smart card-based ticketing is deployed along with mobile solutions on a global scale will improve user convenience and hence drive adoption of new mobility services.”
For more information on the Rambus Smart Ticketing solutions, visit rambus.com/smart-ticketing.
Controllers Newsletter – Q2 2019
Northwest Logic is the HBM2 Controller Market Leader
Since the first demonstration in 2015, Northwest Logic’s HBM2 controllers have become market’s preferred choice:
- 31 customer designs and 9 test chips
- Silicon proven on TSMC, Samsung, Global Foundries processes
- Full support for HBM2, HBM2E and Low Latency HBM devices
- Broadcom, Rambus, eSilicon and Synopsys HBM PHY support
- Used in broad array of AI, data center, networking and HPC applications
“Our HBM Controllers are highly configurable enabling our customers to optimize the performance, size and power of their designs,” said Brian Daellenbach, President of Northwest Logic. For more information please contact Northwest Logic.
eSilicon Tapes Out 7nm Combo PHY (HBM2/HBM2E) Test Chip with Northwest Logic’s HBM2 Controller Core
eSilicon recently announced the tape out of an 7nm HBM2/HBM2E Test Chip which includes Northwest Logic’s market leading HBM2 Controller. “HBM memory stacks are a critical component for many of our new FinFET-class 2.5D ASICs,” said Hugh Durdan, vice president, strategy and products at eSilicon. “We look forward to validating the performance and functionality of our combo PHY and Northwest Logic’s controller to support the latest HBM capabilities.” “We are pleased to work with our partner, eSilicon, on the validation of our Controller for HBM2E and with the previously taped out low latency test chip,” said Brian Daellenbach, president of Northwest Logic. Click here for more information about eSilicon’s 7nm networking IP platform. Click here for more information on Northwest Logic’s Memory solutions.
Northwest Logic’s PCI Express® 5.0 Solution Available Now
Northwest Logic has been delivering PCI Express solutions for more than a decade. These solutions have been used in many designs including in the military, medical, data storage, communications, broadcast applications in ASICs, structured ASICs and FPGAs. Northwest Logic now adds to this silicon-proven solution its high-performance PCI Express 5.0 Core. The PCI Express 5.0 Solution offers a rich feature-set including:
• High-performance, easy-to-use core with optional scatter-gather DMA support
• PCI Express™ 5.0 specification compliant-backward compatible with PCIe 4/3/2/1
• x16, x8, x4, x2, x1 lane with bifurcation support
• 32 Gbit/s SERDES, RP, EP, Switch support
Contact Northwest Logic for more information and to start your PCIe® 5.0 ASIC designs now!
Automotive Tier1 Advanced Video System Deployed with Northwest Logic’s CSI-2 Controller Cores
German Automotive Tier1s have a long history of delivering products with top quality and reliability including deploying technology targeted at improved automotive safety. “Northwest Logic’s CSI-2 Controller Core solution met all our Video System requirements. After a rigorous evaluation we deployed Northwest Logic’s multi-streaming CSI-2 Controller Receiver (Rx) and Transmitter (TX) Cores in our advanced video system. Their high-quality IP and excellent technical support and high-quality IP enabled our product team to deliver our upcoming multi-stream MIPI video system on time,” said Christian Schwarz, Senior Designer at a German Automotive Tier1. Please contact Northwest Logic for more information.
Northwest Logic Presenting at Rambus China Seminars
Rambus is hosting technical seminars in Shanghai on May 14th and Beijing on May 17th. These seminars will describe how to achieve higher memory and SERDES interface performance and power efficiency in applications such as artificial intelligence and wireline communication. Northwest Logic will be presenting in both the memory and SERDES interface portions of the seminars. For more information and to register click here.
Northwest Logic Will Be Participating In the Samsung Foundry Forum
Northwest Logic, a Samsung HBM Ecosystem Partner (see white paper), will be participating in the Samsung Foundry Forum on May 14, 2019 at the Santa Clara Marriott. Northwest Logic’s controllers are being used by our customers in multiple Samsung Foundry nodes including 8nm”. Please stop by Northwest Logic’s kiosk to learn about Northwest Logic’s HBM2, GDDR6, PCIe 5.0, CSI-2 and DSI-2 controller cores for your next Samsung Foundry design.
Implementing HBM in SIP – a DAC 2019 Session From Samsung Electronics
In this session, Samsung will describe how to implement High Bandwidth Memory (HBM) in System In Package (SiP) applications, including design, verification and test. The presentation reflects more than 3 years of Samsung’s HBM manufacturing proficiency across a wide range of customer applications (HPC, AI, Network, Graphics, etc.). Northwest Logic is an important IP provider in Samsung’s HBM ecosystem. For more details about this session, click here.
Northwest Logic Will Be At Design Automation Conference (DAC) 2019
Northwest Logic will be at DAC 2019 in Las Vegas, June 4th and 5th. Please contact us if you are going to be at DAC and would like to have a face-to-face meeting to discuss our latest Memory, PCIe or MIPI IP products and roadmap.
Full Disk Encryption of Solid State Drives and Root of Trust
File encryption, file system encryption and full disk encryption (FDE) are methods offered by the industry to allow users to protect their data stored on non-volatile storage devices, such as Solid State Disks (SSD). The main feature of FDE is to protect stored system and user date from unauthorized reading, writing, alteration, moving or rolling back. However, extended security features are key to securing FDE implementation.
Rambus Reports First Quarter 2019 Financial Results
- First quarter revenue and billings in line with expectations; GAAP revenue of $48.4 million, with royalty revenue of $24.8 million and licensing billings of $75.4 million
- $28.8 million in cash provided by operating activities
- DDR4 server DIMM chipset revenue up nearly 40% year-over-year, fueled by continued market share growth
- Record revenue for IP Cores business; expanded portfolio with 32G PHY for 5G infrastructure and 112G LR PHY in 7nm for 400G and 800G networking
SUNNYVALE, Calif. – April 22, 2019 – Rambus Inc. (NASDAQ:RMBS) today reported financial results for the first quarter ended March 31, 2019. Total revenue for the first quarter was in line with expectations at $48.4 million, with royalty revenue of $24.8 million and licensing billings of $75.4 million. The company also generated $28.8 million in cash provided by operating activities.
“Rambus had a solid first quarter, with continued execution from our product teams and a strong balance sheet fueled by cash generation from operations. We have refocused and augmented our product portfolio around our core strengths in semiconductor, to enable new design wins and increased market share,” said Luc Seraphin, chief executive officer of Rambus.
Business Review
Rambus product businesses made solid progress in the first quarter, with the addition of new products and design wins at leading chip and system manufacturers worldwide. We target performance-driven, high-growth markets including data center and networking, artificial intelligence and machine learning, IoT and automotive, where demand for data and security are at their highest.
The server DIMM chipset business had a positive quarter. Buffer chipset revenue was up nearly 40% from the same period last year, despite declines in the overall memory market due to near-term inventory corrections. Through steady increases in the number of OEM and data center qualifications, we are making continued gains in market share for DDR4 buffer chips. In addition to the growth in DDR4, we have established a first-mover position for next-generation DDR5 memory buffer chips and continue shipping samples at the top-end speeds for both the RCD and DB chips.
Our high-speed IP Cores business delivered record revenue and remains on a trajectory of approximately 50% compounded annual growth rate. We closed several new SoC design wins for data center, networking and artificial intelligence, including multiple new ASIC designs at a Tier 1 SoC customer. In addition to the tape out of the industry’s first commercial GDDR6 memory PHY on TSMC 7nm, we expanded our high-performance SerDes portfolio with a leadership 32G SerDes PHY to enable 5G infrastructure and a 112G SerDes PHY to enable next-generation 400G and 800G communications systems.
The Rambus Cryptography business saw the importance of semiconductor device-level security continue to grow in the industry. We increased our traction and opportunities for secure silicon IP, with a new design win at a major OEM and expanded agreements for our provisioning services. We continue to build momentum for our CryptoManager Root of Trust in our key verticals of artificial intelligence and data center.
| Quarterly Financial Review – GAAP | Three Months Ended March 31, | ||||||
| (In millions, except for percentages and per share amounts) | 2019 | 2018 | |||||
| Revenue | |||||||
| Royalties | $ | 24.8 | $ | 21.4 | |||
| Product revenue | 9.0 | 7.3 | |||||
| Contract and other revenue | 14.6 | 17.7 | |||||
| Total revenue | $ | 48.4 | $ | 46.4 | |||
| Total operating costs and expenses | $ | 79.8 | $ | 90.0 | |||
| Operating loss | $ | (31.4) | $ | (43.6) | |||
| Operating margin | (65)% | (94)% | |||||
| Net loss | $ | (26.6) | $ | (35.7) | |||
| Diluted net loss per share | $ | (0.24) | $ | (0.33) | |||
| Licensing billings (1) | $ | 75.4 | $ | 75.9 | |||
| Net cash provided by operating activities | $ | 28.8 | $ | 16.8 | |||
(1) Licensing billings is an operational metric that reflects amounts invoiced to our licensing customers during the period, as adjusted for certain differences.
| Quarterly Financial Review – Non-GAAP (1) | Three Months Ended March 31, | ||||||
| (In millions, except for percentages and per share amounts) | 2019 | 2018 | |||||
| Revenue | |||||||
| Royalties | $ | 24.8 | $ | 21.4 | |||
| Product revenue | 9.0 | 7.3 | |||||
| Contract and other revenue | 14.6 | 17.7 | |||||
| Total revenue | $ | 48.4 | $ | 46.4 | |||
| Total operating costs and expenses | $ | 67.3 | $ | 68.7 | |||
| Operating loss | $ | (18.9) | $ | (22.3) | |||
| Operating margin | (39)% | (48)% | |||||
| Net loss | $ | (9.2) | $ | (11.3) | |||
| Diluted net loss per share | $ | (0.08) | $ | (0.10) | |||
(1) See “Supplemental Reconciliation of GAAP to Non-GAAP Results” and “Reconciliation of Other GAAP to Non-GAAP Items” tables included below. Note that the applicable non-GAAP measures are presented and that revenue is solely presented on a GAAP basis.
Revenue for the quarter was $48.4 million, with royalty revenue of $24.8 million and licensing billings of $75.4 million, in line with expectations. We had GAAP total operating costs and expenses of $79.8 million and non-GAAP total operating costs and expenses of $67.3 million, slightly above the high end of our expectations primarily related to increased facilities costs directly offset by a corresponding decrease in interest expense, as a result of the adoption of Accounting Standards Update (ASU) No. 2016-02, Topic 842, “Leases.” We also had GAAP and non-GAAP diluted net loss per share of $0.24 and $0.08, respectively. Our basic share count was 109.7 million shares and our diluted share count would have been 110.6 million shares.
Cash, cash equivalents, and marketable securities as of March 31, 2019 were $305.9 million, an increase of $28.1 million from December 31, 2018, mainly due to $28.8 million in cash provided by operating activities.
2019 Second Quarter Outlook
The Company will discuss revenue guidance for the second quarter of 2019 during its upcoming conference call. The following table sets forth second quarter outlook for other measures.
| (In millions) | GAAP | Non-GAAP (1) | |
| Total operating costs and expenses | $81 – $77 | $69 – $65 | |
| Interest and other income (expense), net | $5 | $1 | |
| Diluted share count | 111 | 111 |
(1) See “Reconciliation of GAAP Forward Looking Estimates to Non-GAAP Forward Looking Estimates” tables included below.
For the second quarter of 2019, the Company expects operating costs and expenses to be between $81 million and $77 million. Additionally, the Company expects non-GAAP operating costs and expenses to be between $69 million and $65 million. These expectations also assume non-GAAP interest and other income (expense), net, of $1 million, tax rate of 24% (refer to non-GAAP financial information below – income tax adjustments) and diluted share count of 111 million, and exclude stock-based compensation expense ($7 million), amortization expense ($5 million), non-cash interest expense on convertible notes ($2 million) and interest income related to the significant financing component from fixed-fee patent and technology licensing arrangements ($6 million).
Conference Call:
Rambus management will discuss the results of the quarter during a conference call scheduled for 2:00pm 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# 9084526.
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: operating costs and expenses, operating margin, operating income (loss), net income (loss) and, diluted net income (loss) per share. In computing each of these non-GAAP financial measures, the following items were considered as discussed below: stock-based compensation expenses, acquisition-related transaction costs and retention bonus expense, amortization expenses, 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 transaction 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.
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.
Amortization expense. 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.
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 2019 and 2018, 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. The Company has provided below a reconciliation of its GAAP provision for income taxes and GAAP effective tax rate to the assumed non-GAAP provision for income taxes and non-GAAP effective tax rate.
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 product and service offerings, future profit and growth and financial guidance for the second quarter of 2019, including operating costs and expenses, and estimated, fixed, long-term projected tax rates, both on a GAAP and non-GAAP basis as appropriate. Such forward-looking statements are based on current expectations, estimates and projections, management’s beliefs and certain assumptions made by Rambus’ management. Actual results may differ materially. Rambus’ 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. Rambus undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date hereof.
Rambus Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
March 31, 2019 |
December 31, 2018 |
|||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 143,016 | $ | 115,924 | |||
| Marketable securities | 162,850 | 161,840 | |||||
| Accounts receivable | 43,810 | 50,863 | |||||
| Unbilled receivables | 170,287 | 176,613 | |||||
| Inventories | 8,192 | 6,772 | |||||
| Prepaids and other current assets | 16,857 | 15,738 | |||||
| Total current assets | 545,012 | 527,750 | |||||
| Intangible assets, net | 55,507 | 59,936 | |||||
| Goodwill | 207,828 | 207,178 | |||||
| Property, plant and equipment, net | 22,637 | 57,028 | |||||
| Operating lease right-of-use assets | 19,458 | — | |||||
| Deferred tax assets | 4,411 | 4,435 | |||||
| Unbilled receivables, long-term | 459,148 | 497,003 | |||||
| Other assets | 7,419 | 7,825 | |||||
| Total assets | $ | 1,321,420 | $ | 1,361,155 | |||
| LIABILITIES & STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 8,274 | $ | 7,392 | |||
| Accrued salaries and benefits | 13,666 | 16,938 | |||||
| Deferred revenue | 15,774 | 19,374 | |||||
| Income taxes payable, short-term | 16,364 | 16,390 | |||||
| Operating lease liabilities | 9,351 | — | |||||
| Other current liabilities | 5,847 | 9,191 | |||||
| Total current liabilities | 69,276 | 69,285 | |||||
| Long-term liabilities: | |||||||
| Convertible notes, long-term | 143,612 | 141,934 | |||||
| Long-term imputed financing obligation | — | 36,297 | |||||
| Long-term operating lease liabilities | 12,308 | — | |||||
| Long-term income taxes payable | 73,365 | 77,280 | |||||
| Other long-term liabilities | 22,972 | 24,247 | |||||
| Total long-term liabilities | 252,257 | 279,758 | |||||
| Total stockholders’ equity | 999,887 | 1,012,112 | |||||
| Total liabilities and stockholders’ equity | $ | 1,321,420 | $ | 1,361,155 | |||
Rambus Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended March 31, |
||||||
| 2019 | 2018 | ||||||
| Revenue: | |||||||
| Royalties | $ | 24,853 | $ | 21,374 | |||
| Product revenue | 8,964 | 7,313 | |||||
| Contract and other revenue | 14,567 | 17,739 | |||||
| Total revenue | 48,384 | 46,426 | |||||
| Operating costs and expenses: | |||||||
| Cost of product revenue (1) | $ | 4,427 | $ | 4,357 | |||
| Cost of contract and other revenue | 6,771 | 12,122 | |||||
| Research and development (1) | 40,619 | 40,117 | |||||
| Sales, general and administrative (1) | 27,645 | 30,198 | |||||
| Restructuring charges | 331 | 3,245 | |||||
| Total operating costs and expenses | 79,793 | 90,039 | |||||
| Operating loss | (31,409) | (43,613) | |||||
| Interest income and other income (expense), net | 7,413 | 9,116 | |||||
| Interest expense | (2,271) | (4,421) | |||||
| Interest and other income (expense), net | 5,142 | 4,695 | |||||
| Loss before income taxes | (26,267) | (38,918) | |||||
| Provision for (benefit from) income taxes | 309 | (3,229) | |||||
| Net loss | $ | (26,576) | $ | (35,689) | |||
| Net loss per share: | |||||||
| Basic | $ | (0.24) | $ | (0.33) | |||
| Diluted | $ | (0.24) | $ | (0.33) | |||
| Weighted average shares used in per share calculation | |||||||
| Basic | 109,692 | 109,358 | |||||
| Diluted | 109,692 | 109,358 | |||||
_________
(1) Total stock-based compensation expense for the three months ended March 31, 2019 and 2018 is presented as follows:
|
Three Months Ended March 31, |
|||||||
| 2019 | 2018 | ||||||
| Cost of product revenue | $ | 1 | $ | 3 | |||
| Research and development | $ | 3,210 | $ | 3,192 | |||
| Sales, general and administrative | $ | 3,978 | $ | 4,319 | |||
Rambus Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Results
(In thousands)
(Unaudited)
| Three Months Ended
March 31, |
|||||||
| 2019 | 2018 | ||||||
| Operating costs and expenses | $ | 79,793 | $ | 90,039 | |||
| Adjustments: | |||||||
| Stock-based compensation expense | (7,189) | (7,514) | |||||
| Acquisition-related transaction costs and retention bonus expense | — | (30) | |||||
| Amortization expense | (4,988) | (10,531) | |||||
| Restructuring charges | (331) | (3,245) | |||||
| Non-GAAP operating costs and expenses | $ | 67,285 | $ | 68,719 | |||
| Operating loss | $ | (31,409) | $ | (43,613) | |||
| Adjustments: | |||||||
| Stock-based compensation expense | 7,189 | 7,514 | |||||
| Acquisition-related transaction costs and retention bonus expense | — | 30 | |||||
| Amortization expense | 4,988 | 10,531 | |||||
| Restructuring charges | 331 | 3,245 | |||||
| Non-GAAP operating loss | $ | (18,901) | $ | (22,293) | |||
| Loss before income taxes | $ | (26,267) | $ | (38,918) | |||
| Adjustments: | |||||||
| Stock-based compensation expense | 7,189 | 7,514 | |||||
| Acquisition-related transaction costs and retention bonus expense | — | 30 | |||||
| Amortization expense | 4,988 | 10,531 | |||||
| Restructuring charges | 331 | 3,245 | |||||
| Non-cash interest expense on convertible notes | 1,678 | 2,679 | |||||
| Non-GAAP loss before income taxes | $ | (12,081) | $ | (14,919) | |||
| GAAP provision for (benefit from) income taxes | 309 | (3,229) | |||||
| Adjustment to GAAP provision for (benefit from) income taxes | (3,208) | (352) | |||||
| Non-GAAP benefit from income taxes | (2,899) | (3,581) | |||||
| Non-GAAP net loss | $ | (9,182) | $ | (11,338) | |||
| Non-GAAP basic net loss per share | $ | (0.08) | $ | (0.10) | |||
| Non-GAAP diluted net loss per share | $ | (0.08) | $ | (0.10) | |||
| Weighted average shares used in non-GAAP per share calculation: | |||||||
| Basic | 109,692 | 109,358 | |||||
| Diluted | 109,692 | 109,358 | |||||
Supplemental Reconciliation of GAAP to Non-GAAP Effective Tax Rate (1)
|
Three Months Ended March 31, |
|||||
| 2019 | 2018 | ||||
| GAAP effective tax rate | (1)% | 8% | |||
| Adjustment to GAAP effective tax rate | 25% | 16% | |||
| Non-GAAP effective tax rate | 24% | 24% | |||
(1) 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 2019 and 2018, 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 year to assist the Company’s planning for future periods.
Rambus Inc.
Reconciliation of Other GAAP to Non-GAAP Items
(In thousands, except percentages)
(Unaudited)
| GAAP | Non-GAAP | ||||||||||||||
|
Three Months Ended March 31, |
Three Months Ended March 31, |
||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Revenue (i) | $ | 48,384 | $ | 46,426 | $ | 48,384 | $ | 46,426 | |||||||
| Operating loss (ii) | (31,409) | (43,613) | (18,901) | (22,293) | |||||||||||
| Operating margin (ii/i) | (65)% | (94)% | (39)% | (48)% | |||||||||||
Rambus Inc.
Reconciliation of GAAP Forward Looking Estimates to Non-GAAP Forward Looking Estimates
(In millions)
(Unaudited)
| 2019 Second Quarter Outlook | Three Months Ended
June 30, 2019 |
||||||
| Low | High | ||||||
| Forward-looking operating costs and expenses | $ | 81.1 | $ | 77.1 | |||
| Adjustments: | |||||||
| Stock-based compensation expense | (7.2) | (7.2) | |||||
| Amortization expense | (5.0) | (5.0) | |||||
| Forward-looking Non-GAAP operating costs and expenses | $ | 68.9 | $ | 64.9 | |||
| Forward-looking interest and other income (expense), net | $ | 4.8 | $ | 4.8 | |||
| Adjustments: | |||||||
| Interest income related to significant financing component from fixed-fee patent and technology licensing arrangements | (5.7) | (5.7) | |||||
| Non-cash interest expense on convertible notes | 1.7 | 1.7 | |||||
| Forward-looking Non-GAAP interest and other income (expense), net | $ | 0.8 | $ | 0.8 | |||
