

|
 |
For
Immediate Release
Synplicity
Announces Revenue of $12.2 Million for the
Quarter Ended June 30, 2003
Company
Grows Bookings and Continues Progress in ASIC Market
SUNNYVALE,
Calif., July 22, 2003 — Synplicity, Inc. (Nasdaq: SYNP), a
leading supplier of software for the design and verification of
semiconductors, today announced financial results for the quarter
ended June 30, 2003. Revenue for the quarter ended June 30, 2003
was $12.2 million, a nine percent increase from revenue of $11.2
million for the quarter ended June 30, 2002 and a six percent increase
from revenue of $11.6 million for the quarter ended March 31, 2003.
On a generally accepted accounting principles (GAAP) basis, net
loss was $599,000, or $0.02 per diluted share, for the quarter ended
June 30, 2003, which included amortization of intangible assets
from acquisitions of $223,000 and stock-based compensation expense
of $130,000. For the quarter ended June 30, 2002, GAAP net loss
was $63,000, or $0.00 per diluted share, which included stock-based
compensation expense of $203,000. For the quarter ended March 31,
2003, GAAP net loss was $632,000, or $0.02 per diluted share, which
included amortization of intangible assets from acquisitions of
$218,000 and stock-based compensation expense of $139,000.
Pro
forma net loss was $246,000, or $0.01 per diluted share, for the
quarter ended June 30, 2003, compared to pro forma net income of
$140,000, or $0.01 per diluted share, for the quarter ended June
30, 2002 and pro forma net loss of $275,000, or $0.01 per diluted
share, for the quarter ended March 31, 2003. Pro forma figures exclude
the impact of amortization of intangible assets and stock-based
compensation expense. A reconciliation of GAAP to pro forma earnings
is included with this press release.
For
the six months ended June 30, 2003, revenue was $23.8 million, an
eight percent increase from revenue of $22.0 million for the six
months ended June 30, 2002. For the six months ended June 30, 2003,
Synplicity had a GAAP net loss of $1.2 million, or $0.05 per diluted
share, compared to net income of $26,000, or $0.00 per diluted share,
for the six months ended June 30, 2002. Pro forma net loss was $521,000,
or $0.02 per diluted share, for the six months ended June 30, 2003,
compared to pro forma net income of $418,000, or $0.02 per diluted
share, for the six months ended June 30, 2002. A reconciliation
of the six month pro forma net income (loss) to six month GAAP net
income (loss) is included with this press release.
"I
am pleased that we have met our financial objectives for the quarter,”
said Bernard Aronson, president and CEO of Synplicity. “Compared
to the first quarter of 2003, we grew our FPGA product bookings
and we had our strongest bookings quarter for our ASIC synthesis
products, nearly doubling over the first quarter of 2003. We released
our physical synthesis product, Amplify ASIC™ Physical Optimizer™
and shipped our first customer order for it.
“Additionally, we continued to make significant progress toward
our objective of becoming the primary implementation tool supplier
for the emerging structured ASIC market. Our work with LSI Logic
is on track for a product delivery during our third quarter, and
we are working toward expanding our development program with NEC
Electronics,” Aronson concluded.
Synplicity’s earnings call will be webcast today at 2:00 p.m.
Pacific time, and may be accessed at http://investor.synplicity.com
or at http://www.tfn.com. Synplicity
will discuss its second quarter 2003 results and business outlook.
Following completion of the call, a rebroadcast of the webcast will
be available at http://investor.synplicity.com
through August 31, 2003. For those without access to the Internet,
a replay of the call will be available from 5:00 p.m. Pacific time
on July 22, 2003 through July 28, 2003. To listen to a replay, call
(719) 457-0820, access code 334994.
Use
of Non-GAAP Financial Measures
This press release includes financial measures for net income (loss)
and earnings (loss) per share that exclude certain non-cash charges
and that have not been calculated in accordance with GAAP. These
measures differ from GAAP in that they exclude the amortization
of intangible assets from acquisitions and stock-based compensation
expense for stock options granted prior to our initial public offering.
We have previously provided these measurements in addition to GAAP
financial results because we believe they provide a consistent basis
for comparison between quarters that is not influenced by certain
non-cash expenses and therefore is helpful to understanding our
underlying operational results. Further, these non-GAAP measures
are some of the primary measures our management uses for planning
and forecasting. These measures should not be considered an alternative
to GAAP, and these non-GAAP measures may not be comparable to information
provided by other companies.
About
Synplicity
Synplicity, Inc. (Nasdaq: SYNP) is a leading provider of software
products that enable the rapid and effective design and verification
of semiconductors used in networking and communications, computer
and peripheral, consumer and military/aerospace electronics systems.
Since the year 2000, Dataquest has named Synplicity as the #1 provider
of PLD synthesis tools, announcing a 54 percent market share in
2001, the last year for which data is available. Synplicity leverages
its innovative logic synthesis, physical synthesis and verification
software solutions to improve performance and shorten development
time for complex programmable logic devices, application specific
integrated circuits (ASICs), structured ASICs and system-on-chip
(SoC) integrated circuits. The company’s fast, easy-to-use
products offer high quality of results, support industry-standard
design languages (VHDL and Verilog) and run on popular platforms.
As of June 30, 2003, Synplicity employed over 260 people in its
20 facilities worldwide. Synplicity is headquartered in Sunnyvale,
Calif. For more information on Synplicity, visit http://www.synplicity.com.
Forward-Looking
Statements
This press release contains forward-looking statements including,
but not limited to, statements regarding our progress in the structured
ASIC market, our product delivery to LSI Logic and our relationship
with NEC. These statements relate to future events and involve known
and unknown risks, uncertainties and other factors that may cause
Synplicity's actual financial results, levels of activity, performance
or achievements to differ materially from those expressed or implied
by the forward-looking statements. In some cases, you will be able
to identify forward-looking statements by terminology such as “may,”
“will,” “should,” “expects,”
“plans,” “anticipates,” “believes,”
“estimates,” “predicts,” “potential,”
“continue” or the negative of these terms or other comparable
terminology. Forward-looking statements are only predictions and
actual events or results may differ materially. Synplicity cannot
provide any assurance that its future results will meet expectations.
Synplicity's operating results could differ materially due to a
number of factors, including the continued enhancement of our existing
products, our progress in the structured ASIC market and acceptance
of our Amplify ASIC Physical Optimizer product. For additional information
and considerations regarding the risks faced by Synplicity, see
its annual report on Form 10-K for the year ended December 31, 2002
as filed with the Securities and Exchange Commission, as well as
other periodic reports filed with the SEC from time to time including
its quarterly reports on Form 10-Q. Although Synplicity believes
that the expectations reflected in the forward-looking statements
are reasonable, Synplicity cannot guarantee future results, levels
of activity, performance or achievements. In addition, neither Synplicity
nor any other person assumes responsibility for the accuracy or
completeness of these forward-looking statements. Synplicity disclaims
any obligation to update information contained in any forward-looking
statement.
###
Synplicity is
a registered trademark of Synplicity, Inc. Amplify ASIC and Physical
Optimizer are trademarks of Synplicity, Inc. All other brands or
products are the trademarks or registered trademarks of their owners.
Investor
Relations :
Doug Miller
Synplicity, Inc.
(408) 215-6000
ir@synplicity.com
Public
Relations :
Steve Gabriel
Porter Novelli
(408) 369-1500
steve.gabriel@porternovelli.com
Synplicity, Inc.
Consolidated
Balance Sheets
(in thousands)
| |
|
|
June
30,
2003
(unaudited) |
December
31, 2002
|
| Assets: |
|
|
| Current
assets: |
|
|
|
Cash,
cash equivalents and short-term investments............. |
$
43,395 |
$
41,310 |
| |
Accounts
receivable, net................................................... |
6,592 |
8,607 |
| |
Other
current assets......................................................... |
753
|
1,041
|
|
Total
current assets.......................................................... |
50,740 |
50,958 |
| Property
and equipment, net............................................... |
3,047 |
3,439 |
| Goodwill ........................................................................... |
1,272 |
1,272 |
| Intangible
assets, net......................................................... |
3,687 |
4,128 |
| Other
assets..................................................................... |
740
|
711
|
|
Total
assets.................................................................... |
$
59,486
|
$
60,508
|
| |
|
|
| Liabilities
and Shareholders' Equity: |
|
|
| Current
liabilities: |
|
|
| |
Accounts
payable ........................................................... |
$
1,422 |
$
1,045 |
| |
Accrued
liabilities.............................................................
|
2,648 |
2,823 |
| |
Accrued
compensation.....................................................
|
1,822 |
2,270 |
|
Deferred
revenue.............................................................. |
12,923
|
12,197
|
| |
|
Total
current liabilities............................................ |
18,815 |
18,335 |
| Shareholders'
equity: |
|
|
|
Common
stock. .............................................................. |
54,766 |
55,597 |
|
Additional
paid-in capital................................................... |
3,458 |
3,466 |
|
Notes
receivable from shareholders................................... |
- |
(294) |
|
Deferred
stock-based compensation................................. |
(454) |
(731) |
|
Accumulated
deficit......................................................... |
(17,052) |
(15,821) |
|
Accumulated
other comprehensive loss............................. |
(47)
|
(44)
|
| |
|
Total
shareholders' equity......................................... |
40,671
|
42,173
|
| |
|
Total
liabilities and shareholders' equity..................... |
$
59,486
|
$
60,508
|
Synplicity, Inc.
Consolidated
Statements of Operations
(in thousands,
except per share data)
(unaudited)
| |
|
|
Three
Months
Ended
June 30,
|
Six
Months
Ended
June 30,
|
| |
|
|
2003
|
2002
|
2003
|
2002
|
| |
|
|
|
|
| Revenue: |
|
|
|
|
| License.............................................................. |
$
7,043 |
$
6,498 |
$
13,430 |
$
12,704 |
| Maintenance....................................................... |
5,196
|
4,710
|
10,372
|
9,327
|
|
Total
revenue.................................................... |
12,239 |
11,208 |
23,802 |
22,031 |
| Cost
of revenue: |
|
|
|
|
| Cost
of license.................................................. |
100 |
70 |
156 |
109 |
| Cost
of maintenance.......................................... |
525 |
456 |
1,048 |
917 |
| Amortization
of intangible assets from acquisitions.. |
223
|
-
|
441
|
-
|
|
Total
cost of revenue......................................... |
848
|
526
|
1,645
|
1,026
|
| Gross
profit........................................................ |
11,391 |
10,682 |
22,157 |
21,005 |
| Operating
expenses: |
|
|
|
|
| Research
and development.................................. |
5,183 |
4,489 |
10,420 |
9,008 |
| Sales
and marketing........................................... |
5,492 |
4,997 |
10,378 |
9,699 |
| General
and administrative.................................. |
1,270 |
1,210 |
2,416 |
2,296 |
| Stock-based
compensation................................. |
130
|
203
|
269
|
392
|
| |
Total
operating expenses................................... |
12,075
|
10,899
|
23,483
|
21,395
|
| Loss
from operations ......................................... |
(684) |
(217) |
(1,326) |
(390) |
| Other
income, net .............................................. |
215
|
249
|
355
|
527
|
| Income
(loss) before income taxes........................ |
(469) |
32 |
(971) |
137 |
| Provision
for income taxes................................... |
130 |
95 |
260 |
111 |
| Net
income (loss)............................................... |
$(599)
|
$
(63)
|
$(1,231)
|
$
26
|
| |
|
|
|
|
| Basic
earnings per share: |
|
|
|
|
| Basic
net income (loss) per common share........... |
$(0.02)
|
$
-
|
$(0.05)
|
$
-
|
| Shares
used in per share calculation..................... |
25,569 |
25,157 |
25,588 |
25,069 |
| |
|
|
|
|
| Diluted
earnings per share: |
|
|
|
|
| Diluted
net income (loss) per common share......... |
(0.02)
|
$
-
|
(0.05)
|
$
-
|
| Shares
used in per share calculation.................... |
25,569
|
25,157 |
25,588 |
26,750 |
Synplicity,
Inc.
Reconciliation of GAAP to Pro Forma Net Income (Loss)
(in thousands, except per share data)
(unaudited)
| |
|
Three
Months Ended |
Six
Months Ended |
| |
June
30, |
March
31, |
June
30,
|
| |
|
2003
|
2002
|
2003
|
2003
|
2002
|
| GAAP
net income (loss)................ |
$
(599) |
$
(63) |
$
(632) |
$(1,231)
|
$
26 |
| Amortization
of intangible assets from acquisitions.................................... |
223 |
- |
218 |
441 |
- |
| Stock-based
compensation............ |
130 |
203 |
139 |
269 |
392 |
| Pro
forma net income (loss)........... |
$
(246) |
$
140 |
$(275) |
$(521) |
$
418 |
| Pro
forma earnings per share: |
|
|
|
|
|
| Pro
forma net income (loss) per common share ............................ |
$
(0.01) |
$
0.01 |
$
(0.01) |
$(0.02) |
$
0.02 |
| Shares
used in pro forma per share calculation................................... |
25,569 |
26,523 |
25,607 |
25,588 |
26,750 |
|
|