lscc20221208_8k.htm
false 0000855658 0000855658 2023-02-13 2023-02-13
 


 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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)
February 13, 2023

 
Lattice Semiconductor Corporation
(Exact name of registrant as specified in its charter)

 
Delaware
000-18032
93-0835214
(State or other jurisdiction of incorporation)
(Commission File Number)
(IRS Employer Identification No.)
 
5555 NE Moore Court
Hillsboro, Oregon 97124
(Address of principal executive offices, including zip code)
 
(503) 268-8000
(Registrant's telephone number, including area code)
 
(Former name or former address, if changed since last report)
 
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))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol
Name of each exchange on which registered
Common Stock, $.01 par value
LSCC
NASDAQ Global Select Market
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ 


 

 
Item 2.02. Results of Operations and Financial Condition.
 
On February 13, 2023, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the fourth quarter and full year ended December 31, 2022. A copy of the press release is furnished (not filed) as Exhibit 99.1 to this Current Report on Form 8-K. The information in Exhibit 99.1 shall not be deemed to be “filed” for the 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 (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
 
 
Item 9.01. Financial Statements and Exhibits.
 
(d) Exhibits
 
The following exhibits are being furnished herewith:
 
 
Exhibit No.
 
Description
99.1
 
104   Cover Page Interactive Data File (formatted as Inline XBRL).
 
2

 
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.
 
 
 
 
 
 
 
LATTICE SEMICONDUCTOR CORPORATION
       
 
 
By:
/s/ Sherri Luther
Date:
February 13, 2023
 
Sherri Luther
Chief Financial Officer
 
 
 
 
EXHIBIT INDEX
 
 
Exhibit No.
 
Description
99.1
 
104   Cover Page Interactive Data File (formatted as Inline XBRL).
 
 
 
3
ex_454502.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/7fd9af86e8bdc9d5b436ff94e51a65d8-lcsslogo.jpg
 

CONTACTS

 

MEDIA:

INVESTORS:

Sophia Hong

Rick Muscha

Lattice Semiconductor Corporation

Lattice Semiconductor Corporation

503-268-8786

408-826-6000

Sophia.Hong@latticesemi.com

Rick.Muscha@latticesemi.com

 

LATTICE SEMICONDUCTOR REPORTS

Fourth QUARTER AND FULL YEAR 2022 RESULTS

 

  Revenue Increases 28.1% for the Full Year 2022 Compared to the Full Year 2021; Q4 2022 Revenue Increases 24.1% Compared to Q4 2021
  Gross Margin Expands to 69.4% / 70.0% for Q4 2022 on a GAAP / Non-GAAP Basis, from 64.2% / 65.1%, respectively, for Q4 2021
  Net Income Improves to $0.37 / $0.49 Per Diluted Share for Q4 2022 on a GAAP / Non-GAAP Basis, Compared to $0.20 / $0.32, respectively, for Q4 2021
  Full Year 2022 Net Income increases to $1.27 / $1.75 Per Diluted Share on a GAAP / Non-GAAP Basis, Compared to $0.67 / $1.06, respectively, for the Full Year 2021

 

* GAAP represents U.S. Generally Accepted Accounting Principles. Non-GAAP represents GAAP excluding the impact of certain activities which the Company's management excludes in analyzing the Company's operating results and in understanding trends in the Company's earnings. Additional information relating to these measures is included below in “Non-GAAP Financial Measures.” For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."

 

HILLSBORO, OR – February 13, 2023 – Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal fourth quarter and full year ended December 31, 2022.

 

Jim Anderson, president and CEO, said, "We grew revenue 28% for the full year 2022, with continued strong growth in our strategic segments of industrial and automotive, and communications and computing. We delivered 86% annual growth in net income on a GAAP basis and 64% on a non-GAAP basis. In December, we launched the Lattice Avant™ platform, which doubles our addressable market and creates new greenfield growth opportunities. As we begin 2023, while we’re certainly not immune to any macro-economic challenges impacting the industry, the Company is well positioned in secular growth markets, with an expanding product portfolio, accelerating customer momentum and strong financial execution." 

 

Sherri Luther, CFO, said, "In Q4 2022, revenue increased 24%, marking the eleventh consecutive quarter of sequential growth. We achieved record operating profit of 30.7% on a GAAP basis and 40.2% on a non-GAAP basis, while driving gross margin expansion of 520 basis points on a GAAP basis and 490 basis points on a non-GAAP basis compared to Q4 2021. We generated a record level of cash flow from operations, with a 42% increase compared to the prior year. In addition, since beginning our share repurchase program nine quarters ago, we have repurchased approximately 3.6 million shares, with 290,000 shares repurchased in Q4 2022."

 

 

1

 

Selected Fourth Quarter and Full Year 2022 Financial Results and Comparisons (in thousands, except per share data)

 

   

GAAP Financial Results (unaudited)

   

Q4 2022

 

Q3 2022

 

Q4 2021

 

Q/Q

 

Y/Y

 

FY 2022

 

FY 2021

 

FY/FY

Revenue

 

$ 175,960

 

$ 172,509

 

$ 141,795

 

2.0%

 

24.1%

 

$ 660,356

 

$ 515,327

 

28.1%

Gross Margin %

 

69.4%

 

68.8%

 

64.2%

 

60 bps

 

520 bps

 

68.5%

 

62.4%

 

610 bps

R&D Expense %

 

19.8%

 

20.2%

 

21.3%

 

(40) bps

 

(150) bps

 

20.6%

 

21.4%

 

(80) bps

SG&A Expense %

 

18.4%

 

18.5%

 

20.2%

 

(10) bps

 

(180) bps

 

18.5%

 

20.5%

 

(200) bps

Operating Expenses

 

$ 68,050

 

$ 69,930

 

$ 61,244

 

(2.7)%

 

11.1%

 

$ 264,683

 

$ 220,859

 

19.8%

Income from Operations

 

$ 54,016

 

$ 48,802

 

$ 29,836

 

10.7%

 

81.0%

 

$ 187,367

 

$ 100,816

 

85.9%

Net Income

 

$ 51,913

 

$ 46,359

 

$ 28,532

 

12.0%

 

81.9%

 

$ 178,882

 

$ 95,922

 

86.5%

Net Income per Share - Basic

 

$ 0.38

 

$ 0.34

 

$ 0.21

 

$ 0.04

 

$ 0.17

 

$ 1.30

 

$ 0.70

 

$ 0.60

Net Income per Share - Diluted

 

$ 0.37

 

$ 0.33

 

$ 0.20

 

$ 0.04

 

$ 0.17

 

$ 1.27

 

$ 0.67

 

$ 0.60

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q4 2022

 

Q3 2022

 

Q4 2021

 

Q/Q

 

Y/Y

 

FY 2022

 

FY 2021

 

FY/FY

Revenue

 

$ 175,960

 

$ 172,509

 

$ 141,795

 

2.0%

 

24.1%

 

$ 660,356

 

$ 515,327

 

28.1%

Gross Margin %

 

70.0%

 

69.5%

 

65.1%

 

50 bps

 

490 bps

 

69.1%

 

63.2%

 

590 bps

R&D Expense %

 

16.8%

 

17.1%

 

18.0%

 

(30) bps

 

(120) bps

 

17.4%

 

18.4%

 

(100) bps

SG&A Expense %

 

13.1%

 

12.6%

 

13.9%

 

50 bps

 

(80) bps

 

13.0%

 

14.6%

 

(160) bps

Operating Expenses

 

$ 52,469

 

$ 51,342

 

$ 45,752

 

2.2%

 

14.7%

 

$ 200,997

 

$ 170,022

 

18.2%

Income from Operations

 

$ 70,653

 

$ 68,512

 

$ 46,609

 

3.1%

 

51.6%

 

$ 255,363

 

$ 155,758

 

63.9%

Net Income

 

$ 68,367

 

$ 66,492

 

$ 45,345

 

2.8%

 

50.8%

 

$ 246,679

 

$ 150,864

 

63.5%

Net Income per Share - Basic

 

$ 0.50

 

$ 0.48

 

$ 0.33

 

$ 0.02

 

$ 0.17

 

$ 1.80

 

$ 1.10

 

$ 0.70

Net Income per Share - Diluted

 

$ 0.49

 

$ 0.48

 

$ 0.32

 

$ 0.01

 

$ 0.17

 

$ 1.75

 

$ 1.06

 

$ 0.69

 

 

Fourth Quarter and Full Year 2022 Highlights: 

 

  Revenue Growth: Q4 2022 revenue increased 24% year-over-year, marking the eleventh consecutive quarter of sequential growth. Revenue for the full year 2022 increased 28% compared to 2021. 
  Margin Expansion: Gross margin expanded 520 basis points on a GAAP basis and 490 basis points on a non-GAAP basis compared to Q4 2021. For the full year 2022, gross margin expanded 610 basis points on a GAAP basis and 590 basis points on a non-GAAP basis compared to 2021.
  Successful Lattice Avant™ Launch: Lattice launched its newest power-efficient FPGA platform, Lattice Avant™, significantly expanding its product portfolio, doubling the addressable market and creating new greenfield revenue growth opportunities. 
  Lattice Receives Multiple Industry Awards: For the third year in a row, Lattice received the Global Semiconductor Alliance (GSA) Most Respected Public Semiconductor Company Award. Lattice won the 2022 SEAL Sustainability Award and was a 2023 BIG Innovation Awards winner for the Lattice Avant™ FPGA platform.
  2023 Analyst and Investor Day:  Lattice Semiconductor expects to hold its 2023 Analyst and Investor Day on Monday, May 15, 2023 at Nasdaq's MarketSite in Times Square, New York City.

 

2

 

Business Outlook - First Quarter of 2023:

 

  Revenue for the first quarter of 2023 is expected to be between $175 million and $185 million.
  Gross margin percentage for the first quarter of 2023 is expected to be 70% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the first quarter of 2023 are expected to be between $53 million and $55 million on a non-GAAP basis.

 

Non-GAAP Financial Measures: In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release makes reference to non-GAAP financial measures. With respect to the outlook for the first quarter of 2023, certain items that affect GAAP measurement of financial measures for gross margin percentage and total operating expenses is not accessible on a forward-looking basis because such items cannot be reasonably predicted without unreasonable efforts due to the unpredictability of the amounts and timing of events affecting the items we exclude from non-GAAP measures. Consequently, the Company is unable to provide a reasonable estimate of GAAP measurement for non-GAAP gross margin percentage or non-GAAP total operating expenses for first quarter guidance or a corresponding reconciliation to GAAP for the quarter. Additional information regarding the reasons the Company uses non-GAAP measures, a reconciliation of these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below, following the GAAP financial information.

 

 

Investor Conference Call / Webcast Details:

Lattice Semiconductor will review the Company's financial results for the fiscal fourth quarter and full year 2022, and business outlook on Monday, February 13 at 5:00 p.m. Eastern Time. The dial-in number for the live audio call is 1-877-407-3982 or 1-201-493-6780 with conference identification number 13735470. A live webcast of the conference call will also be available on the investor relations section of www.latticesemi.com. The Company's financial guidance will be limited to the comments on its public quarterly earnings call and the public business outlook statements contained in this press release. 

 

Forward-Looking Statements Notice:

The foregoing paragraphs contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, that involve estimates, assumptions, risks and uncertainties. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Such forward-looking statements include, but are not limited to, statements relating to our market position in secular growth markets; the size of our addressable market, new greenfield growth opportunities; our product portfolio expansion; accelerating customer momentum; strong financial execution; and the statements under the heading “Business Outlook - First Quarter of 2023.” Other forward-looking statements may be indicated by words such as “will,” “could,” “should,” “would,” “may,” “expect,” “plan,” “project,” “anticipate,” “intend,” “forecast,” “future,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue” or the negative of these terms or other comparable terminology.

 

Estimates of future revenue are inherently uncertain due to such factors such as global economic conditions which may affect customer demand, pricing and inflationary pressures, competitive actions, and international trade disputes and sanctions. In addition, the ongoing COVID-19 pandemic continues to impact the overall economy and, as a result of the foregoing, may negatively impact our operating results for future periods. Actual gross margin percentage and operating expenses could vary from the estimates on the basis of, among other things, changes in revenue levels, changes in product pricing and mix, changes in wafer, assembly, test and other costs, variations in manufacturing yields, the failure to sustain operational improvements, and the actual amount of compensation charges due to stock price changes. Actual results may differ materially from our expectations and are subject to risks and uncertainties that relate more broadly to our overall business, including those described in Item 1A in Lattice’s most recent Annual Report on Form 10-K and as may be supplemented from time-to-time in Lattice’s other filings with the Securities and Exchange Commission, all of which are expressly incorporated herein by reference.

 

3

 

Further economic and market disruptions from COVID-19 may increase or change the severity of our other risks reported in Item 1A in Lattice’s most recent Annual Report on Form 10-K. Lattice believes these and other risks and uncertainties could cause actual results to differ materially from the forward-looking statements. New risk factors emerge from time to time and it is not possible for Lattice’s management to predict all risk factors. You should not unduly rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

Non-GAAP Financial Measures:

Included within this press release and the accompanying tables and notes are certain non-GAAP financial measures that supplement the Company's consolidated financial information prepared in accordance with U.S. GAAP, including non-GAAP gross margin, gross margin percentage, R&D expense, SG&A expense, operating expenses, income from operations, other (expense) income, net, income tax expense, net income, net income per share – basic, and net income per share - diluted. The non-GAAP measures presented exclude charges and adjustments primarily related to stock-based compensation and related tax effects, litigation expense outside the ordinary course of business, amortization of acquired intangible assets, restructuring plans and other charges, and the estimated tax effect of these items. These charges and adjustments are a result of periodic or non-core operating activities of the Company. The Company describes these non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures in the tables and notes attached to this press release.

 

The Company's management believes that these non-GAAP financial measures provide an additional and useful way of viewing aspects of our performance that, when viewed in conjunction with our GAAP results, provide a more comprehensive understanding of the various factors and trends affecting our ongoing financial performance and operating results than GAAP measures alone. Management also uses these non-GAAP measures for strategic and business decision-making, internal budgeting, forecasting, and resource allocation processes and believes that investors should have access to similar data.

 

These non-GAAP measures are included solely for informational and comparative purposes and are not meant as a substitute for GAAP and should be considered together with the consolidated financial information located in the tables attached to this press release.

 

About Lattice Semiconductor Corporation:

Lattice Semiconductor (NASDAQ: LSCC) is the low power programmable leader. We solve customer problems across the network, from the Edge to the Cloud, in the growing communications, computing, industrial, automotive and consumer markets. Our technology, long-standing relationships, and commitment to world-class support let our customers quickly and easily unleash their innovation to create a smart, secure, and connected world.

 

For more information about Lattice, please visit www.latticesemi.com. You can also follow us via LinkedInTwitterFacebookYouTube, WeChat, Weibo or Youku.

 

# # #

 

 

4

 

Lattice Semiconductor Corporation

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

October 1,

   

January 1,

   

December 31,

   

January 1,

 
   

2022

   

2022

   

2022

   

2022

   

2022

 

Revenue

  $ 175,960     $ 172,509     $ 141,795     $ 660,356     $ 515,327  

Cost of sales

    53,894       53,777       50,715       208,306       193,652  

Gross margin

    122,066       118,732       91,080       452,050       321,675  

Operating expenses:

                                       

Research and development

    34,779       34,820       30,229       135,767       110,518  

Selling, general, and administrative

    32,355       31,926       28,646       122,076       105,617  

Amortization of acquired intangible assets

    870       869       804       3,778       2,613  

Restructuring

    46       2,315       394       2,551       940  

Acquisition related charges

                1,171       511       1,171  

Total operating expenses

    68,050       69,930       61,244       264,683       220,859  

Income from operations

    54,016       48,802       29,836       187,367       100,816  

Interest expense

    (1,280 )     (1,267 )     (657 )     (4,146 )     (2,738 )

Other (expense) income, net

    (24 )     (820 )     (68 )     (1,109 )     (452 )

Income before income taxes

    52,712       46,715       29,111       182,112       97,626  

Income tax expense (benefit)

    799       356       579       3,230       1,704  

Net income

  $ 51,913     $ 46,359     $ 28,532     $ 178,882     $ 95,922  
                                         

Net income per share:

                                       

Basic

  $ 0.38     $ 0.34     $ 0.21     $ 1.30     $ 0.70  

Diluted

  $ 0.37     $ 0.33     $ 0.20     $ 1.27     $ 0.67  
                                         

Shares used in per share calculations:

                                       

Basic

    137,095       137,267       137,048       137,321       136,619  

Diluted

    139,631       139,935       141,587       140,667       142,143  

 

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

December 31,

   

January 1,

 
   

2022

   

2022

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 145,722     $ 131,570  

Accounts receivable, net

    94,018       79,859  

Inventories, net

    110,375       67,594  

Other current assets

    29,052       22,328  

Total current assets

    379,167       301,351  
                 

Property and equipment, net

    47,614       38,094  

Operating lease right-of-use assets

    17,590       23,818  

Intangible assets, net

    25,070       29,782  

Goodwill

    315,358       315,358  

Other long-term assets

    13,914       18,091  
    $ 798,713     $ 726,494  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 42,036     $ 34,597  

Accrued expenses

    48,467       26,444  

Accrued payroll obligations

    36,870       27,967  

Current portion of long-term debt

          17,173  

Total current liabilities

    127,373       106,181  
                 

Long-term debt, net of current portion

    128,752       140,760  

Long-term operating lease liabilities, net of current portion

    13,618       19,248  

Other long-term liabilities

    41,807       48,672  

Total liabilities

    311,550       314,861  
                 

Stockholders' equity

    487,163       411,633  
    $ 798,713     $ 726,494  

 

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Year Ended

 
   

December 31,

   

January 1,

 
   

2022

   

2022

 

Cash flows from operating activities:

               

Net income

  $ 178,882     $ 95,922  

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

               

Stock-based compensation expense

    55,530       46,475  

Depreciation and amortization

    29,323       24,429  

Other non-cash adjustments

    8,303       6,348  

Net changes in assets and liabilities

    (33,232 )     (5,452 )

Net cash provided by (used in) operating activities

    238,806       167,722  

Cash flows from investing activities:

               

Cash paid for business acquisition, net of cash acquired

          (68,099 )

Capital expenditures

    (23,338 )     (9,835 )

Other investing activities

    (11,594 )     (11,862 )

Net cash provided by (used in) investing activities

    (34,932 )     (89,796 )

Cash flows from financing activities:

               

Proceeds from long-term debt, net of issuance costs

    148,597        

Repayment of long-term debt

    (178,750 )     (13,125 )

Repurchase of common stock

    (110,132 )     (70,124 )

Net cash flows related to stock compensation exercises

    (47,787 )     (45,364 )

Net cash provided by (used in) financing activities

    (188,072 )     (128,613 )

Effect of exchange rate change on cash

    (1,650 )     (75 )

Net increase (decrease) in cash and cash equivalents

    14,152       (50,762 )

Beginning cash and cash equivalents

    131,570       182,332  

Ending cash and cash equivalents

  $ 145,722     $ 131,570  
                 

Supplemental disclosure of cash flow information and non-cash investing and financing activities:

               

Interest paid

  $ 3,973     $ 2,313  

Income taxes paid, net of refunds

  $ 4,621     $ 3,304  

 

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

October 1,

   

January 1,

   

December 31,

   

January 1,

 
   

2022

   

2022

   

2022

   

2022

   

2022

 

Balance Sheet Information

                                       

A/R Days Revenue Outstanding (DSO)

    49       53       51                  

Inventory Days (DIO)

    187       159       122                  
                                         

Revenue% (by Geography)

                                       

Asia

    65 %     72 %     71 %     71 %     74 %

Americas

    19 %     13 %     19 %     15 %     16 %

Europe (incl. Africa)

    16 %     15 %     10 %     14 %     10 %
                                         

Revenue% (by End Market)

                                       

Communications and Computing

    40 %     41 %     43 %     42 %     42 %

Industrial and Automotive

    51 %     50 %     42 %     48 %     44 %

Consumer

    6 %     6 %     9 %     7 %     10 %

Licensing and Services

    3 %     3 %     6 %     3 %     4 %
                                         

Revenue% (by Channel)

                                       

Distribution

    89 %     90 %     86 %     89 %     87 %

Direct

    11 %     10 %     14 %     11 %     13 %

 

 

8

 

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

October 1,

   

January 1,

   

December 31,

   

January 1,

 
   

2022

   

2022

   

2022

   

2022

   

2022

 

Gross Margin Reconciliation

                                       

GAAP Gross margin

  $ 122,066     $ 118,732     $ 91,080     $ 452,050     $ 321,675  

Stock-based compensation - gross margin (1)

    1,056       1,122       1,281       4,310       4,105  

Non-GAAP Gross margin

  $ 123,122     $ 119,854     $ 92,361     $ 456,360     $ 325,780  

 

Gross Margin % Reconciliation

                                       

GAAP Gross margin %

    69.4 %     68.8 %     64.2 %     68.5 %     62.4 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.6 %     0.7 %     0.9 %     0.6 %     0.8 %

Non-GAAP Gross margin %

    70.0 %     69.5 %     65.1 %     69.1 %     63.2 %

 

Research and Development Expense % (R&D Expense %) Reconciliation

GAAP R&D Expense %

    19.8 %     20.2 %     21.3 %     20.6 %     21.4 %

Stock-based compensation - R&D (1)

    (3.0 )%     (3.1 )%     (3.3 )%     (3.2 )%     (3.0 )%

Non-GAAP R&D Expense %

    16.8 %     17.1 %     18.0 %     17.4 %     18.4 %

 

Selling, General, and Administrative Expense % (SG&A Expense %) Reconciliation

GAAP SG&A Expense %

    18.4 %     18.5 %     20.2 %     18.5 %     20.5 %

Stock-based compensation - SG&A (1)

    (4.7 )%     (4.9 )%     (6.3 )%     (5.1 )%     (5.9 )%

Litigation expense (2)

    (0.6 )%     (1.0 )%     %     (0.4 )%     %

Non-GAAP SG&A Expense %

    13.1 %     12.6 %     13.9 %     13.0 %     14.6 %

 

Operating Expenses Reconciliation

                                       

GAAP Operating expenses

  $ 68,050     $ 69,930     $ 61,244     $ 264,683     $ 220,859  

Stock-based compensation - operations (1)

    (13,584 )     (13,758 )     (13,658 )     (54,119 )     (46,113 )

Litigation expense (2)

    (1,081 )     (1,646 )           (2,727 )      

Amortization of acquired intangible assets

    (870 )     (869 )     (804 )     (3,778 )     (2,613 )

Restructuring and other charges (3)

    (46 )     (2,315 )     (1,030 )     (3,062 )     (2,111 )

Non-GAAP Operating expenses

  $ 52,469     $ 51,342     $ 45,752     $ 200,997     $ 170,022  

 

Income from Operations Reconciliation

                                       

GAAP Income from operations

  $ 54,016     $ 48,802     $ 29,836     $ 187,367     $ 100,816  

Stock-based compensation - gross margin (1)

    1,056       1,122       1,281       4,310       4,105  

Stock-based compensation - operations (1)

    13,584       13,758       13,658       54,119       46,113  

Litigation expense (2)

    1,081       1,646             2,727        

Amortization of acquired intangible assets

    870       869       804       3,778       2,613  

Restructuring and other charges (3)

    46       2,315       1,030       3,062       2,111  

Non-GAAP Income from operations

  $ 70,653     $ 68,512     $ 46,609     $ 255,363     $ 155,758  

 

Income from Operations % Reconciliation

                                       

GAAP Income from operations %

    30.7 %     28.3 %     21.0 %     28.4 %     19.6 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    9.5 %     11.4 %     11.9 %     10.3 %     10.6 %

Non-GAAP Income from operations %

    40.2 %     39.7 %     32.9 %     38.7 %     30.2 %

 

(1)   The non-GAAP adjustments for Stock-based compensation include related tax expenses.
(2)   Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.
(3)   Other charges includes Acquisition related charges in 2021 YTD of $1.2 million.

 

9

 

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

October 1,

   

January 1,

   

December 31,

   

January 1,

 
   

2022

   

2022

   

2022

   

2022

   

2022

 

Other (Expense) Income Reconciliation

                                       

GAAP Other (expense) income, net

  $ (24 )   $ (820 )   $ (68 )   $ (1,109 )   $ (452 )

Loss on re-financing of long-term debt

    4       735             739        

Non-GAAP Other (expense) income, net

  $ (20 )   $ (85 )   $ (68 )   $ (370 )   $ (452 )

 

Income Tax Expense (Benefit) Reconciliation

GAAP Income tax expense (benefit)

  $ 799     $ 356     $ 579     $ 3,230     $ 1,704  

Estimated tax effect of non-GAAP adjustments (4)

    187       312       (40 )     938        

Non-GAAP Income tax expense (benefit)

  $ 986     $ 668     $ 539     $ 4,168     $ 1,704  

 

Net Income Reconciliation

                                       

GAAP Net income

  $ 51,913     $ 46,359     $ 28,532     $ 178,882     $ 95,922  

Stock-based compensation - gross margin (1)

    1,056       1,122       1,281       4,310       4,105  

Stock-based compensation - operations (1)

    13,584       13,758       13,658       54,119       46,113  

Litigation expense (2)

    1,081       1,646             2,727        

Amortization of acquired intangible assets

    870       869       804       3,778       2,613  

Restructuring and other charges (3)

    46       2,315       1,030       3,062       2,111  

Loss on re-financing of long-term debt

    4       735             739        

Estimated tax effect of non-GAAP adjustments (4)

    (187 )     (312 )     40       (938 )      

Non-GAAP Net income

  $ 68,367     $ 66,492     $ 45,345     $ 246,679     $ 150,864  

 

Net Income Per Share Reconciliation

                                       

GAAP Net income per share - basic

  $ 0.38     $ 0.34     $ 0.21     $ 1.30     $ 0.70  

Cumulative effect of Non-GAAP adjustments

    0.12       0.14       0.12       0.50       0.40  

Non-GAAP Net income per share - basic

  $ 0.50     $ 0.48     $ 0.33     $ 1.80     $ 1.10  
                                         

GAAP Net income per share - diluted

  $ 0.37     $ 0.33     $ 0.20     $ 1.27     $ 0.67  

Cumulative effect of Non-GAAP adjustments

    0.12       0.15       0.12       0.48       0.39  

Non-GAAP Net income per share - diluted

  $ 0.49     $ 0.48     $ 0.32     $ 1.75     $ 1.06  
                                         

Shares used in per share calculations:

                                       

Basic

    137,095       137,267       137,048       137,321       136,619  

Diluted

    139,631       139,935       141,587       140,667       142,143  

 

(1)  

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(2)   Legal expenses associated with the defense of claims that are outside the ordinary course of business that were brought against the Company by Steven A.W. De Jaray, Perienne De Jaray and Darrell R. Oswalde.
(3)   Other charges includes Acquisition related charges in 2021 YTD of $1.2 million.

(4)

  We calculate non-GAAP tax expense by applying our tax provision model to year-to-date and projected income after adjusting for non-GAAP items. The difference between calculated values for GAAP and non-GAAP tax expense has been included as the “Estimated tax effect of non-GAAP adjustments.”

 

10