Rambus Reports Fourth Quarter and Fiscal Year 2022 Financial

Rambus Reports Fourth Quarter and Fiscal Year 2022 Financial Results

Amortization of acquired intangible assets. The Company incurs expenses for the amortization of intangible assets acquired in acquisitions. The Company excludes these items because these expenses are not reflective of ongoing operating results in the period incurred. These amounts arise from the Company’s prior acquisitions and have no direct correlation to the operation of the Company’s core business.

Expense on abandoned operating leases. Reflects the expense on building leases that were abandoned. The Company excludes these charges because such charges are not directly related to ongoing business results and do not reflect expected future operating expenses.

Change in fair value of earn-out liability. This change is due to adjustments to acquisition purchase consideration. The Company excludes these adjustments because such adjustments are not directly related to ongoing business results and do not reflect expected future operating expenses.

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% for both 2022 and 2021, which consists of estimated U.S. federal and state tax rates, and excludes tax rates associated with certain items such as withholding tax, tax credits, deferred tax asset valuation allowance and the release of any deferred tax asset valuation allowance. Accordingly, the Company has applied these tax rates to its non-GAAP financial results for all periods in the relevant years to assist the Company’s planning.

On occasion in the future, there may be other items, such as significant gains or losses from contingencies that the Company may exclude in deriving its non-GAAP financial measures if it believes that doing so is consistent with the goal of providing useful information to investors and management.

About Rambus Inc.

Rambus is a provider of industry-leading chips and silicon IP making data faster and safer. With over 30 years of advanced semiconductor experience, we are a pioneer in high-performance memory subsystems that solve the bottleneck between memory and processing for data-intensive systems. Whether in the cloud, at the edge or in your hand, real-time and immersive applications depend on data throughput and integrity. Rambus products and innovations deliver the increased bandwidth, capacity and security required to meet the world’s data needs and drive ever-greater end-user experiences. For more information, visit rambus.com.

Forward-Looking Statements

This release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995, including those relating to Rambus’ expectations regarding business opportunities, the Company’s ability to deliver long-term, profitable growth, product and investment strategies, and the Company’s outlook and financial guidance for the first quarter of 2023 and related drivers, and the Company’s ability to effectively manage supply chain shortages. Such forward-looking statements are based on current expectations, estimates and projections, management’s beliefs and certain assumptions made by the Company’s management. Actual results may differ materially. The Company’s business generally is subject to a number of risks which are described more fully in Rambus’ periodic reports filed with the Securities and Exchange Commission, as well as the potential adverse impacts related to, or arising from, the COVID-19 and its variants. The Company undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date hereof.

Rambus Inc. Condensed Consolidated Balance Sheets (Unaudited)

(In thousands)	December 31, 2022		December 31, 2021
ASSETS
Current assets:
Cash and cash equivalents	$	125,334	$	107,891
Marketable securities		187,892		377,718
Accounts receivable		55,368		44,065
Unbilled receivables		125,698		135,608
Inventories		20,900		8,482
Prepaids and other current assets		12,022		10,600
Total current assets		527,214		684,364
Intangible assets, net		50,880		58,420
Goodwill		292,040		278,810
Property, plant and equipment, net		86,255		56,035
Operating lease right-of-use assets		24,143		23,712
Deferred tax assets		3,031		4,047
Unbilled receivables		25,222		123,018
Other assets		3,809		4,240
Total assets	$	1,012,594	$	1,232,646

LIABILITIES & STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	24,815	$	11,279
Accrued salaries and benefits		20,502		20,945
Convertible notes		10,378		163,687
Deferred revenue		23,861		24,755
Income taxes payable		18,137		20,607
Operating lease liabilities		5,024		5,992
Other current liabilities		23,992		20,002
Total current liabilities		126,709		267,267
Long-term liabilities:
Long-term operating lease liabilities		29,079		29,099
Long-term income taxes payable		5,892		21,424
Deferred tax liabilities		24,964		23,985
Other long-term liabilities		46,653		28,475
Total long-term liabilities		106,588		102,983
Total stockholders’ equity		779,297		862,396
Total liabilities and stockholders’ equity	$	1,012,594	$	1,232,646

Rambus Inc. Condensed Consolidated Statements of Operations (Unaudited)

	Three Months Ended December 31,						Years Ended December 31,
(In thousands, except per share amounts)		2022			2021			2022			2021
Revenue:
Product revenue	$	67,178		$	45,274		$	227,068		$	143,935
Royalties		31,436			32,893			139,816			136,706
Contract and other revenue		23,753			13,614			87,909			47,663
Total revenue		122,367			91,781			454,793			328,304
Cost of revenue:
Cost of product revenue		28,209			13,408			88,976			49,397
Cost of contract and other revenue		1,615			727			4,668			4,756
Amortization of acquired intangible assets		3,560			3,603			13,935			16,241
Total cost of revenue		33,384			17,738			107,579			70,394
Gross profit		88,983			74,043			347,214			257,910
Operating expenses:
Research and development		40,121			36,263			158,769			135,678
Sales, general and administrative		27,309			23,101			106,718			91,057
Amortization of acquired intangible assets		415			409			1,674			1,226
Restructuring and other charges		—			—			—			368
Change in fair value of earn-out liability		5,000			5,300			3,111			5,300
Total operating expenses		72,845			65,073			270,272			233,629
Operating income		16,138			8,970			76,942			24,281
Interest income and other income (expense), net		835			1,623			7,771			9,711
Gain on fair value of equity security		—			—			3,547			—
Loss on extinguishment of debt		—			—			(83,626	)		—
Loss on fair value adjustment of derivatives, net		—			—			(10,585	)		—
Interest expense		(484	)		(2,737	)		(1,874	)		(10,706	)
Interest and other income (expense), net		351			(1,114	)		(84,767	)		(995	)
Income (loss) before income taxes		16,489			7,856			(7,825	)		23,286
Provision for income taxes		540			1,751			6,485			4,952
Net income (loss)	$	15,949		$	6,105		$	(14,310	)	$	18,334
Net income (loss) per share:
Basic	$	0.15		$	0.06		$	(0.13	)	$	0.17
Diluted	$	0.14		$	0.05		$	(0.13	)	$	0.16
Weighted average shares used in per share calculation:
Basic		107,603			109,161			109,472			110,538
Diluted		110,820			114,534			109,472			114,865

Rambus Inc. Supplemental Reconciliation of GAAP to Non-GAAP Results (Unaudited)

	Three Months Ended
	December 31,
(In thousands)		2022			2021
Cost of product revenue	$	28,209		$	13,408
Adjustment:
Stock-based compensation expense		(144	)	$	(112	)
Non-GAAP cost of product revenue	$	28,065		$	13,296

Total operating expenses	$	72,845		$	65,073
Adjustments:
Stock-based compensation expense		(10,122	)		(6,092	)
Acquisition-related costs and retention bonus expense		(1,028	)		(1,308	)
Amortization of acquired intangible assets		(415	)		(409	)
Expense on abandoned operating leases		(521	)		(559	)
Change in fair value of earn-out liability		(5,000	)		(5,300	)
Non-GAAP total operating expenses	$	55,759		$	51,405

Interest and other income (expense), net	$	351		$	(1,114	)
Adjustments:
Interest income related to significant financing component from fixed-fee patent and technology licensing arrangements		(1,029	)		(1,907	)
Non-cash interest expense on convertible notes		10			1,954
Non-GAAP interest and other income (expense), net	$	(668	)	$	(1,067	)

Rambus Inc. Reconciliation of GAAP Forward-Looking Estimates to Non-GAAP Forward-Looking Estimates (Unaudited)

2023 First Quarter Outlook	Three Months Ended March 31, 2023
(In millions)	Low			High
Forward-looking operating costs and expenses	$	103.7		$	99.7
Adjustments:
Stock-based compensation expense		(12.6	)		(12.6	)
Amortization of acquired intangible assets		(4.1	)		(4.1	)
Forward-looking Non-GAAP operating costs and expenses	$	87.0		$	83.0

Forward-looking interest and other income (expense), net	$	0.3		$	0.3
Adjustments:
Interest income related to significant financing component from fixed-fee patent and technology licensing arrangements		(0.9	)		(0.9	)
Non-cash interest expense on convertible notes		0.1			0.1
Forward-looking Non-GAAP interest and other income (expense), net	$	(0.5	)	$	(0.5	)

« Previous Page 1 | 2 | 3 | 4 Next Page »