UNITED STATES
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
SONUS NETWORKS, INC.
(Exact Name of Registrant as Specified in its Charter)
DELAWARE |
|
000-30229 |
|
04-3387074 |
(State or Other Jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
of Incorporation) |
|
|
|
Identification No.) |
7 TECHNOLOGY PARK DRIVE, WESTFORD, MASSACHUSETTS 01886
(Address of Principal Executive Offices) (Zip Code)
(978) 614-8100
(Registrants telephone number, including area code)
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):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
The information in this Current Report on Form 8-K and the exhibit attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, (the Exchange Act) or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 2.02. Results of Operations and Financial Condition.
On February 26, 2009, Sonus Networks, Inc. issued a press release reporting financial results for the quarter and year ended December 31, 2008. A copy of the press release is furnished as Exhibit 99.1 hereto.
Item 9.01. Financial Statements and Exhibits.
(d) |
|
Exhibits |
|
|
|
|
|
|
|
The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed: |
|
|
|
|
|
|
|
99.1 |
Press release of Sonus Networks, Inc. dated February 26, 2009 reporting financial results for the quarter and year ended December 31, 2008. |
2
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.
Date: February 26, 2009 |
|
SONUS NETWORKS, INC. |
|
|
|
|
|
|
|
By: |
/s/ Richard J. Gaynor |
|
|
|
Richard J. Gaynor |
|
|
|
Chief Financial Officer |
3
Exhibit Index
99.1 |
|
Press release of Sonus Networks, Inc. dated February 26, 2009 reporting financial results for the quarter and year ended December 31, 2008. |
4
Exhibit 99.1
For more information, please contact:
Sonus Investor Relations: |
|
Sonus Media Relations: |
David Roy / Karin Cellupica |
|
Lucy Millington |
978-614-8353 / 978-614-8615 |
|
978-614-8240 |
droy@sonusnet.com |
|
lmillington@sonusnet.com |
kcellupica@sonusnet.com |
|
|
SONUS NETWORKS REPORTS
2008 FOURTH QUARTER AND FULL YEAR RESULTS
Results Include $87.3 Million Non-cash Charge for Deferred Tax Valuation Allowance
Westford, MA, February 26, 2009 Sonus Networks, Inc. (Nasdaq: SONS), a market leader in IP communications infrastructure, today announced results for the fourth quarter and full year ended December 31, 2008.
Revenue from continuing operations for the fourth quarter of fiscal 2008 was $89.5 million, compared to $62.2 million in the third quarter of fiscal 2008 and $97.1 million for the fourth quarter of fiscal 2007. The Companys loss from continuing operations on a GAAP basis was $99.0 million, or $0.37 per share, for the fourth quarter of 2008, compared to a loss from continuing operations of $19.0 million, or $0.07 per share, for the third quarter of 2008, and income from continuing operations of $14.7 million, or $0.05 per share, for the fourth quarter of 2007.
Revenue from continuing operations for the full year 2008 was $313.1 million, compared to $319.4 million last year, a decrease of $6.3 million year over year. The Companys loss from continuing operations on a GAAP basis was $113.6 million, or $0.42 per share, compared to a loss from continuing operations of $22.6 million, or $0.09 per share, in fiscal 2007.
Included in both the fourth quarter and full year 2008 results is an $87.3 million non-cash charge related to an increase in the Companys valuation allowance against its deferred tax asset.
We continue to make progress on aligning the business to our market opportunity, said Richard Nottenburg, president and chief executive officer of Sonus Networks. We are focusing our investments on delivering products and services which enhance the value proposition we bring to customers, and we believe the actions we are taking will further strengthen our competitive position for the time when the economic recovery commences and we return to growth mode.
Conference Call Details:
Sonus Networks will host a conference call for analysts and investors to discuss its fourth quarter and full year 2008 results today at 10:00 a.m. ET.
To listen via telephone:
Dial-in number: 800-891-3448
International Callers: +1 212-231-2902
To listen via the Internet:
Sonus will host a live webcast of the conference call. To access the webcast, visit www.sonusnet.com, Corporate, Investor Relations.
-ends-
About Sonus Networks
Sonus Networks, Inc. is a market leader in IP communications infrastructure for wireline and wireless service providers. With its comprehensive IP Multimedia Subsystem (IMS) solution, Sonus addresses the full range of carrier applications, including residential and business voice services, wireless voice and multimedia, trunking and tandem switching, carrier interconnection and enhanced services. Sonus voice infrastructure solutions are deployed in service provider networks worldwide. Founded in 1997, Sonus is headquartered in Westford, Massachusetts. Additional information on Sonus is available at http://www.sonusnet.com.
This release may contain forward-looking statements regarding future events that involve risks and uncertainties. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results. For a discussion of the risks and uncertainties which could cause actual results to differ from those contained in the forward-looking statements, see Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2008. Risk factors include among others: the unpredictability of our quarterly financial results; risks and uncertainties associated with the Companys previous restatement of its historical stock option granting practices and accounting including regulatory actions; actions that may be taken by significant shareholders; risks associated with our international expansion; and the impact the current global financial market conditions may have on the telecommunications industry. Any forward-looking statements represent Sonus views only as of today and should not be relied upon as representing Sonus views as of any subsequent date. While Sonus may elect to update forward-looking statements at some point, Sonus specifically disclaims any obligation to do so, except as required by law.
Sonus is a registered trademark of Sonus Networks, Inc. All other company and product names may be trademarks of the respective companies with which they are associated.
2
SONUS NETWORKS, INC.
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
|
|
Three months ended |
|
|||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
|||
|
|
2008 |
|
2008 |
|
2007 |
|
|||
Revenue: |
|
|
|
|
|
|
|
|||
Product |
|
$ |
53,642 |
|
$ |
36,710 |
|
$ |
67,361 |
|
Service |
|
35,902 |
|
25,474 |
|
29,734 |
|
|||
Total revenue |
|
89,544 |
|
62,184 |
|
97,095 |
|
|||
|
|
|
|
|
|
|
|
|||
Cost of revenue: |
|
|
|
|
|
|
|
|||
Product |
|
27,605 |
|
11,600 |
|
29,286 |
|
|||
Service |
|
22,023 |
|
11,396 |
|
10,003 |
|
|||
Total cost of revenue |
|
49,628 |
|
22,996 |
|
39,289 |
|
|||
|
|
|
|
|
|
|
|
|||
Gross profit |
|
39,916 |
|
39,188 |
|
57,806 |
|
|||
|
|
|
|
|
|
|
|
|||
Gross profit % |
|
|
|
|
|
|
|
|||
Product |
|
48.5 |
% |
68.4 |
% |
56.5 |
% |
|||
Service |
|
38.7 |
% |
55.3 |
% |
66.4 |
% |
|||
Total gross profit% |
|
44.6 |
% |
63.0 |
% |
59.5 |
% |
|||
|
|
|
|
|
|
|
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Research and development |
|
15,780 |
|
17,885 |
|
16,826 |
|
|||
Sales and marketing |
|
18,737 |
|
17,169 |
|
17,914 |
|
|||
General and administrative |
|
17,309 |
|
21,507 |
|
14,250 |
|
|||
Litigation settlements, net of insurance recovery |
|
|
|
19,100 |
|
(15,328 |
) |
|||
Impairment of intangible assets |
|
2,727 |
|
|
|
|
|
|||
Restructuring |
|
702 |
|
|
|
|
|
|||
Total operating expenses |
|
55,255 |
|
75,661 |
|
33,662 |
|
|||
|
|
|
|
|
|
|
|
|||
Income (loss) from operations |
|
(15,339 |
) |
(36,473 |
) |
24,144 |
|
|||
Interest expense |
|
(34 |
) |
(204 |
) |
(44 |
) |
|||
Interest income |
|
2,546 |
|
2,897 |
|
4,771 |
|
|||
Other income (expense) |
|
(29 |
) |
2 |
|
(20 |
) |
|||
|
|
|
|
|
|
|
|
|||
Income (loss) from continuing operations before income taxes |
|
(12,856 |
) |
(33,778 |
) |
28,851 |
|
|||
Income tax benefit (provision) |
|
(86,126 |
) |
14,759 |
|
(14,152 |
) |
|||
|
|
|
|
|
|
|
|
|||
Income (loss) from continuing operations |
|
(98,982 |
) |
(19,019 |
) |
14,699 |
|
|||
Loss from discontinued operations, net of tax |
|
(183 |
) |
(563 |
) |
(610 |
) |
|||
Loss on disposal of discontinued operations, net of tax |
|
(741 |
) |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net income (loss) |
|
$ |
(99,906 |
) |
$ |
(19,582 |
) |
$ |
14,089 |
|
|
|
|
|
|
|
|
|
|||
Earnings (loss) per share: |
|
|
|
|
|
|
|
|||
Basic |
|
|
|
|
|
|
|
|||
Continuing operations |
|
$ |
(0.37 |
) |
$ |
(0.07 |
) |
$ |
0.05 |
|
Discontinued operations |
|
|
|
|
|
|
|
|||
|
|
$ |
(0.37 |
) |
$ |
(0.07 |
) |
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|||
Diluted |
|
|
|
|
|
|
|
|||
Continuing operations |
|
$ |
(0.37 |
) |
$ |
(0.07 |
) |
$ |
0.05 |
|
Discontinued operations |
|
|
|
|
|
|
|
|||
|
|
$ |
(0.37 |
) |
$ |
(0.07 |
) |
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|||
Shares used to compute earnings (loss) per share: |
|
|
|
|
|
|
|
|||
Basic |
|
272,536 |
|
271,619 |
|
269,126 |
|
|||
Diluted |
|
272,536 |
|
271,619 |
|
279,798 |
|
SONUS NETWORKS, INC.
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
|
|
Year ended |
|
||||
|
|
December 31, |
|
||||
|
|
2008 |
|
2007 |
|
||
Revenue: |
|
|
|
|
|
||
Product |
|
$ |
203,387 |
|
$ |
225,644 |
|
Service |
|
109,758 |
|
93,771 |
|
||
Total revenue |
|
313,145 |
|
319,415 |
|
||
|
|
|
|
|
|
||
Cost of revenue: |
|
|
|
|
|
||
Product |
|
74,168 |
|
90,947 |
|
||
Service |
|
55,704 |
|
37,424 |
|
||
Total cost of revenue |
|
129,872 |
|
128,371 |
|
||
|
|
|
|
|
|
||
Gross profit |
|
183,273 |
|
191,044 |
|
||
|
|
|
|
|
|
||
Gross profit % |
|
|
|
|
|
||
Product |
|
63.5 |
% |
59.7 |
% |
||
Service |
|
49.2 |
% |
60.1 |
% |
||
Total gross profit% |
|
58.5 |
% |
59.8 |
% |
||
|
|
|
|
|
|
||
Operating expenses: |
|
|
|
|
|
||
Research and development |
|
72,223 |
|
78,652 |
|
||
Sales and marketing |
|
73,499 |
|
81,358 |
|
||
General and administrative |
|
61,739 |
|
56,566 |
|
||
Litigation settlements, net of insurance recovery |
|
19,100 |
|
24,672 |
|
||
Impairment of intangible assets |
|
2,727 |
|
|
|
||
Restructuring |
|
702 |
|
|
|
||
Total operating expenses |
|
229,990 |
|
241,248 |
|
||
|
|
|
|
|
|
||
Loss from operations |
|
(46,717 |
) |
(50,204 |
) |
||
Interest expense |
|
(291 |
) |
(164 |
) |
||
Interest income |
|
12,643 |
|
18,393 |
|
||
Other income |
|
358 |
|
1,068 |
|
||
|
|
|
|
|
|
||
Loss from continuing operations before income taxes |
|
(34,007 |
) |
(30,907 |
) |
||
Income tax benefit (provision) |
|
(79,557 |
) |
8,356 |
|
||
|
|
|
|
|
|
||
Loss from continuing operations |
|
(113,564 |
) |
(22,551 |
) |
||
Loss from discontinued operations, net of tax |
|
(4,491 |
) |
(1,086 |
) |
||
Loss on disposal of discontinued operations, net of tax |
|
(741 |
) |
|
|
||
|
|
|
|
|
|
||
Net loss |
|
$ |
(118,796 |
) |
$ |
(23,637 |
) |
|
|
|
|
|
|
||
Loss per share: |
|
|
|
|
|
||
Basic |
|
|
|
|
|
||
Continuing operations |
|
$ |
(0.42 |
) |
$ |
(0.09 |
) |
Discontinued operations |
|
(0.02 |
) |
|
|
||
|
|
$ |
(0.44 |
) |
$ |
(0.09 |
) |
|
|
|
|
|
|
||
Diluted |
|
|
|
|
|
||
Continuing operations |
|
$ |
(0.42 |
) |
$ |
(0.09 |
) |
Discontinued operations |
|
(0.02 |
) |
|
|
||
|
|
$ |
(0.44 |
) |
$ |
(0.09 |
) |
|
|
|
|
|
|
||
Shares used to compute loss per share: |
|
|
|
|
|
||
Basic |
|
271,477 |
|
262,924 |
|
||
Diluted |
|
271,477 |
|
262,924 |
|
SONUS NETWORKS, INC.
Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
December 31, |
|
December 31, |
|
||
|
|
2008 |
|
2007 |
|
||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
122,207 |
|
$ |
118,933 |
|
Marketable securities |
|
180,786 |
|
207,088 |
|
||
Accounts receivable, net |
|
75,788 |
|
84,951 |
|
||
Inventory, net |
|
22,553 |
|
45,560 |
|
||
Deferred income taxes |
|
111 |
|
30,683 |
|
||
Litigation settlement escrow |
|
|
|
25,000 |
|
||
Insurance receivable - litigation settlement |
|
|
|
15,328 |
|
||
Other current assets |
|
14,937 |
|
18,842 |
|
||
Total current assets |
|
416,382 |
|
546,385 |
|
||
|
|
|
|
|
|
||
Property and equipment, net |
|
17,852 |
|
18,459 |
|
||
Intangible assets, net |
|
568 |
|
2,607 |
|
||
Goodwill |
|
5,025 |
|
8,397 |
|
||
Investments |
|
84,965 |
|
66,568 |
|
||
Deferred income taxes |
|
1,611 |
|
49,296 |
|
||
Other assets |
|
9,182 |
|
2,338 |
|
||
|
|
$ |
535,585 |
|
$ |
694,050 |
|
|
|
|
|
|
|
||
Liabilities and stockholders equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
9,200 |
|
$ |
17,379 |
|
Accrued expenses |
|
28,231 |
|
39,980 |
|
||
Accrued litigation settlements |
|
9,600 |
|
40,000 |
|
||
Current portion of deferred revenue |
|
40,962 |
|
82,743 |
|
||
Current portion of long-term liabilities |
|
1,301 |
|
1,079 |
|
||
Total current liabilities |
|
89,294 |
|
181,181 |
|
||
|
|
|
|
|
|
||
Deferred revenue |
|
37,991 |
|
16,462 |
|
||
Deferred income taxes |
|
|
|
760 |
|
||
Long-term liabilities |
|
1,865 |
|
2,061 |
|
||
Total liabilities |
|
129,150 |
|
200,464 |
|
||
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
|
|
|
|
|
|
||
Stockholders equity: |
|
|
|
|
|
||
Common stock |
|
275 |
|
273 |
|
||
Additional paid-in capital |
|
1,269,790 |
|
1,244,232 |
|
||
Accumulated deficit |
|
(870,716 |
) |
(751,920 |
) |
||
Accumulated other comprehensive income |
|
7,353 |
|
1,268 |
|
||
Treasury stock |
|
(267 |
) |
(267 |
) |
||
Total stockholders equity |
|
406,435 |
|
493,586 |
|
||
|
|
$ |
535,585 |
|
$ |
694,050 |
|
SONUS NETWORKS, INC.
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
Year ended |
|
||||
|
|
December 31, |
|
||||
|
|
2008 |
|
2007 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net loss |
|
$ |
(118,796 |
) |
$ |
(23,637 |
) |
Adjustments to reconcile net loss to cash flows provided by (used in) operating activities: |
|
|
|
|
|
||
Depreciation and amortization of property and equipment |
|
11,661 |
|
13,259 |
|
||
Amortization of intangible assets |
|
1,155 |
|
428 |
|
||
Impairment of intangible assets and goodwill |
|
6,357 |
|
|
|
||
Impairment of marketable equity securities |
|
92 |
|
|
|
||
Stock-based compensation |
|
22,830 |
|
41,948 |
|
||
Loss on disposal of property and equipment |
|
325 |
|
135 |
|
||
Deferred income taxes |
|
78,094 |
|
(4,798 |
) |
||
Decrease in fair value of modified stock options held by former employees |
|
|
|
(1,068 |
) |
||
Changes in operating assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
10,010 |
|
(13,966 |
) |
||
Inventory |
|
19,333 |
|
(2,829 |
) |
||
Insurance receivable - litigation settlement |
|
15,328 |
|
(15,328 |
) |
||
Other operating assets |
|
9,814 |
|
(3,819 |
) |
||
Accounts payable |
|
(9,167 |
) |
(1,427 |
) |
||
Accrued expenses and deferred rent |
|
(13,769 |
) |
(1,131 |
) |
||
Litigation settlement liability |
|
(30,400 |
) |
40,000 |
|
||
Deferred revenue |
|
(19,602 |
) |
4,481 |
|
||
Net cash provided by (used in) operating activities |
|
(16,735 |
) |
32,248 |
|
||
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Purchases of property and equipment |
|
(9,709 |
) |
(11,669 |
) |
||
Business acquisitions, net of cash acquired |
|
(4,909 |
) |
(8,846 |
) |
||
Purchases of available-for-sale marketable securities |
|
(246,251 |
) |
(85,620 |
) |
||
Sale/maturities of available-for-sale marketable securities |
|
250,052 |
|
90,333 |
|
||
Purchases of held-to-maturity marketable securities |
|
(123,851 |
) |
(318,286 |
) |
||
Maturities of held-to-maturity marketable securities |
|
128,215 |
|
356,590 |
|
||
Decrease in litigation settlement escrow |
|
25,000 |
|
(25,000 |
) |
||
Decrease in restricted cash |
|
|
|
341 |
|
||
Net cash provided by (used in) investing activities |
|
18,547 |
|
(2,157 |
) |
||
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
||
Sale of common stock in connection with employee stock purchase plan |
|
3,755 |
|
5,613 |
|
||
Proceeds from exercise of stock options |
|
437 |
|
39,548 |
|
||
Repayment of notes payable to Zynetix Limited former shareholders |
|
|
|
(335 |
) |
||
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
|
(1,510 |
) |
(399 |
) |
||
Principal payments of capital lease obligations |
|
(175 |
) |
(527 |
) |
||
Net cash provided by financing activities |
|
2,507 |
|
43,900 |
|
||
|
|
|
|
|
|
||
Effect of exchange rate changes on cash and cash equivalents |
|
(1,045 |
) |
736 |
|
||
|
|
|
|
|
|
||
Net increase in cash and cash equivalents |
|
3,274 |
|
74,727 |
|
||
Cash and cash equivalents, beginning of period |
|
118,933 |
|
44,206 |
|
||
Cash and cash equivalents, end of period |
|
$ |
122,207 |
|
$ |
118,933 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, stock option review costs, amortization of intangible assets, a change in estimate of a loss contingency related to an employment tax audit, 409A excise tax adjustments, the Zynetix earnout settlement and stock-based compensation-related expense included in the Companys Consolidated Statements of Operations and the line items in which these amounts are reported. Additional information regarding these items is available in the Investor Relations section of our Corporate page at http://www.sonusnet.com. The information contained on our website or that can be accessed through our website should not be considered to be part of, or incorporated into, this press release.
|
|
Three months ended |
|
Year ended |
|
|||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
|
|||||||
|
|
2008 |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|||||
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of revenue - product |
|
$ |
125 |
|
$ |
152 |
|
$ |
247 |
|
$ |
628 |
|
$ |
831 |
|
Cost of revenue - service |
|
387 |
|
426 |
|
723 |
|
2,415 |
|
3,593 |
|
|||||
Cost of revenue |
|
512 |
|
578 |
|
970 |
|
3,043 |
|
4,424 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Research and development expense |
|
996 |
|
1,018 |
|
2,163 |
|
7,046 |
|
15,906 |
|
|||||
Sales and marketing expense |
|
1,279 |
|
636 |
|
1,384 |
|
4,797 |
|
14,072 |
|
|||||
General and administrative expense |
|
2,319 |
|
2,223 |
|
2,269 |
|
7,768 |
|
7,410 |
|
|||||
Operating expense |
|
4,594 |
|
3,877 |
|
5,816 |
|
19,611 |
|
37,388 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total stock-based compensation |
|
$ |
5,106 |
|
$ |
4,455 |
|
$ |
6,786 |
|
$ |
22,654 |
|
$ |
41,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock option review costs |
|
|
|
|
|
|
|
|
|
|
|
|||||
General and administrative expense |
|
$ |
|
|
$ |
|
|
$ |
817 |
|
$ |
|
|
$ |
9,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of revenue - product |
|
$ |
279 |
|
$ |
263 |
|
$ |
49 |
|
$ |
852 |
|
$ |
147 |
|
Sales and marketing expense |
|
52 |
|
55 |
|
|
|
169 |
|
|
|
|||||
Total amortization of intangible assets |
|
$ |
331 |
|
$ |
318 |
|
$ |
49 |
|
$ |
1,021 |
|
$ |
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in estimate - reduction of loss contingency related to employment tax audit (1) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of revenue - product |
|
$ |
(1 |
) |
$ |
|
|
$ |
|
|
$ |
(8 |
) |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Research and development expense |
|
(1 |
) |
|
|
|
|
(52 |
) |
|
|
|||||
Sales and marketing expense |
|
(3 |
) |
|
|
|
|
(99 |
) |
|
|
|||||
General and administrative expense |
|
(117 |
) |
|
|
|
|
(504 |
) |
|
|
|||||
Operating expense |
|
(121 |
) |
|
|
|
|
(655 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income (expense) |
|
71 |
|
|
|
|
|
71 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income (expense) |
|
|
|
|
|
|
|
379 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total change in estimate - reduction of loss contingency related to employment tax audit |
|
$ |
(193 |
) |
$ |
|
|
$ |
|
|
$ |
(1,113 |
) |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
409A excise tax adjustments (2) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of revenue - product |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Research and development expense |
|
|
|
|
|
48 |
|
|
|
290 |
|
|||||
Sales and marketing expense |
|
|
|
|
|
10 |
|
|
|
102 |
|
|||||
General and administrative expense |
|
|
|
|
|
3 |
|
|
|
15 |
|
|||||
Operating expense |
|
|
|
|
|
61 |
|
|
|
407 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total 409A excise tax adjustments |
|
$ |
|
|
$ |
|
|
$ |
61 |
|
$ |
|
|
$ |
436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnout settlement - Zynetix (3) |
|
|
|
|
|
|
|
|
|
|
|
|||||
General and administrative expense |
|
$ |
(334 |
) |
$ |
1,685 |
|
$ |
|
|
$ |
1,351 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation-related expense (4) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income (expense), net |
|
$ |
|
|
$ |
|
|
$ |
(20 |
) |
$ |
|
|
$ |
1,068 |
|
(1) |
|
Change in estimate resulting in a reduction of the loss contingency related to the settlement of an employment tax audit by the Internal Revenue Service that had resulted from the stock option review and subsequent restatement. |
(2) |
|
Expense for reimbursing former employees the 409A tax on remeasured options and the income tax related to this reimbursement. |
(3) |
|
Expense for the settlement of the earnout agreement with the former owners of Zynetix. |
(4) |
|
Expense for stock options modified and subsequently treated as derivative instruments, which are marked to market at each interim reporting date, resulting from the stock option review and subsequent restatement. |