Quantcast
Last updated on May 31, 2012 at 16:10 EDT

SGI Reports Financial Results for Third Quarter of Fiscal 2011 and Reaffirms Guidance

May 3, 2011
Repost This

FREMONT, Calif., May 3, 2011 /PRNewswire/ — SGI (NASDAQ: SGI), a trusted leader in technical computing, today announced financial results for its third quarter of fiscal 2011.

Financial Highlights for Q3 FY11

  • Record Q3 Revenue. GAAP Revenue $143.7 million, up 33% Y/Y; Non-GAAP Revenue $135.8 million, up 5% Y/Y
  • Record Q3 Gross Margin. GAAP Gross margin 28.2%, up 137 bps Y/Y; Non-GAAP Gross Margin 29.9%, up 235 bps Y/Y
  • GAAP EPS of ($0.05) compared to ($0.67) last year; Non-GAAP EPS of $0.07 compared to ($0.36) last year
  • Cash of $133.8M million, up 20% Q/Q
  • Re-affirming FY2011 guidance; Non-GAAP EPS expected between $0.40 and $0.50

“It was the fastest start to a calendar year we have ever experienced,” said SGI CEO Mark J. Barrenechea. “We expect FY11 revenue to grow at nearly twice the industry growth rate. Further, we are focused on profitable growth and achieved non-GAAP profitability for the second straight quarter.”

Barrenechea added, “Separately, our strategic rationale for purchasing SGI Japan has only strengthened since we closed the transaction. As Japan increases its investments in infrastructure, science and research, SGI products and services are well positioned to meet customer needs. In the first 45 days since closing the transaction, we have won business at the Semiconductor Energy Laboratory, the International Fusion Energy Research Center and Kyoto Sangyo University. Further, we have customers in production on our HPC Cyclone(TM) cloud service.”

Business Highlights for Q3 FY11

  • Completed the acquisition of SGI Japan, Ltd.
  • Announced record-scaling certification and immediate availability of Altix® UV with Windows Server 2008 R2.
  • SGI Rackable® products achieved a world record for performance-per-watt, outperforming comparable systems from Dell, IBM and HP.
  • Introduced SGI ArcFiniti(TM) integrated data archive solution.
  • Customer successes within the quarter include: Amazon, NASA, University of Delaware, 3M, Carbonite, Complete Genomics, Universidale Federal do Rio Grande do Norte (Brazil), The Genome Analysis Centre (UK), Comprehensive Nuclear Test Ban Treaty Organization (Austria), Danmarks Tekniske Universitet (Denmark), Genome Institute of Singapore and Semiconductor Energy Laboratory (Japan).
  • Strong industry performance in Public Sector, Cloud and Manufacturing sectors.

The Company’s channel business contributed 21%, international business contributed 34% and services contributed 28% of non-GAAP revenue. Public sector, cloud and manufacturing were the strongest vertical markets this quarter.

“We expect to be well within our FY11 guidance, while delivering non-GAAP EPS between $0.40 and $0.50,” said SGI CFO James Wheat. “Last quarter we identified four focus areas for fiscal 2011 which are to deliver against our financial plan for 2011, maximize sales opportunities for our products and services, expand our market opportunity and continue market driven innovation balanced against our goal of being efficient with our operating expenses. We continue to execute on each of these objectives.”

Summary of Results


                         GAAP Results                    Non-GAAP Results
                         ------------                    ----------------
               Q3 FY11    Q2 FY11    Q3 FY10   Q3 FY11    Q2 FY11    Q3 FY10
               -------    -------    -------   -------    -------    -------
    Revenue
     (million)    143.7      177.5      107.8     135.8      185.9      128.9
    ----------    -----      -----      -----     -----      -----      -----
    Gross
     Margin        28.2%      29.5%      26.8%     29.9%      30.1%      27.5%
    -------        ----       ----       ----      ----       ----       ----
    OPEX
     (million)     44.3       43.4       46.2      40.1       39.9       43.2
    ----------     ----       ----       ----      ----       ----       ----
    EPS (Loss)    (0.05)      0.12      (0.67)     0.07       0.44      (0.36)
    ----------    -----       ----      -----      ----       ----      -----

SGI ended Q3 FY11 with $133.8 million in cash (includes restricted cash, equivalents and investments), up 20%, representing a $22.3 million increase from the prior quarter.

Starting in FY11, we adopted new revenue recognition accounting standards. These new standards did not impact our non-GAAP results. For our FY11 Q3 GAAP results, $25.5 million of revenue and 13 basis points of gross margin were directly attributed to adoption of these new standards.

Fiscal Year 2011 Guidance
SGI is reiterating its previously released non-GAAP guidance for fiscal 2011 and internal plan for fiscal 2012:


        Non-GAAP Guidance
              Metric             FY11 Guidance           FY12 Internal Plan
    Revenue               $600 million to $625 million 15% to 20% growth/year
    Gross Margin                            27% to 30%  100bps growth/year
    OPEX                  $171 million to $175 million 10% to 12% growth/year
    ----                  ---------------------------- ----------------------
    EPS                            Profitable                Profitable
    ---                            ----------                ----------

As it relates to FY11 non-GAAP guidance, we are expecting revenues at the midpoint of the range, gross margin in the upper half of the range, and EPS between $0.40 and $0.50.

Conference Call Information

In conjunction with this earnings press release, SGI has posted an earnings presentation which incorporates CFO commentary to its investor relations section of its web site at investors.sgi.com. The Company will discuss these financial results in a conference call at 2:00 p.m. PT today, May 3, 2011. The public is invited to listen to a live web cast of the call on the Investor Relations section of the Company’s website. A replay of the web cast will be available approximately two hours after the conclusion of the call and remain available until the next earnings call. An audio replay of the conference call will also be made available approximately two hours after the conclusion of the call. The audio replay will remain available for five days and can be accessed by dialing (706) 645-9291 or (800) 642-1687 and entering the confirmation code: 60144271.

About SGI

SGI, a trusted leader in technical computing, is focused on helping customers solve their most demanding business and technology challenges. Visit www.sgi.com for more information.

Cautionary Statement Regarding Forward Looking Statements

This press release contains forward-looking statements; including statements regarding SGI’s guidance for 2011 financial performance, general business outlook and anticipated product performance and offerings. Any statements contained herein that are not statements of historical fact may be deemed forward-looking statements. Actual results may differ materially from forward-looking statements due to a number of risks and uncertainties including those associated with: SGI’s more extensive international operations; economic conditions impacting the purchasing decisions of SGI’s customers; SGI operates in a very competitive market, and increased competition and competitors’ new products, have in the past, and may continue, to cause pricing pressure on SGI’s products, which would negatively affect SGI’s gross and operating margins, as well as other financial measures; a significant portion of the Company’s revenues has come from a limited number of customers, and so the delay in placing an order, or the failure of a significant customer to place additional orders, could have a significant negative effect on SGI’s financial performance; SGI relies on sales to U.S. government entities and has limited experience dealing with the U.S. government as a customer; SGI is unable to control component pricing, such as what our suppliers charge for central processing units, and, as has happened in the past, component pricing can rise unexpectedly, negatively impacting SGI’s gross margins as well as other financial measures; SGI’s operations in Japan, which may be negatively affected by earthquakes and other natural disasters, as well as potential power supply disruptions following the March 2011 earthquake and tsunami; and SGI may be required to write-off additional significant amounts of excess and obsolete inventory. Detailed information about these and other potential factors that could affect SGI’s business, financial condition and results of operations is included in SGI’s annual report on Form 10-K under the caption “Risk Factors,” in Part I, Item 1A of that report, filed with the Securities and Exchange Commission (“SEC”) on September 8, 2010, as updated by SGI’s subsequent filings with the SEC, all of which are available at the SEC’s Web site at http://www.sec.gov. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this announcement. SGI undertakes no responsibility to update the information in this announcement, except as may be required by law.

Use of Non-GAAP Financial Measures

The non-GAAP financial measures discussed in the text of this press release and accompanying non-GAAP supplemental information are financial measures used by SGI’s management to evaluate the operating performance of the Company and to conduct its business operations. All non-GAAP financial measures discussed and presented in this press release excludes the revenue and associated costs of revenue deferred in accordance with Financial Accounting Standards Board (“FASB”), Accounting Standards Codification (“ASC”), ASC985-605 “Software Revenue Recognition” for certain of the Company’s transactions where software is more than incidental to the overall product solution sold, as well as revenue deferred in accordance with FASB ASC 605-25 “Revenue Recognition – Multiple-Element Arrangements” where the selling price of a delivered product or service exceeds its fair value. Non-GAAP gross profit and gross margin also excludes stock-based compensation expense, amortization of intangible assets, and an inventory step up arising from acquisition of substantially all the assets of Silicon Graphics, Inc. Non-GAAP operating expenses include Research and Development, Sales and Marketing and General Administrative expenses. Non-GAAP operating expenses exclude amortization of intangible assets, stock based compensation, restructuring and acquisition-related charges. Non-GAAP net income/(loss) per share excludes the same items as discussed above, as well as, realized gains related to the sale of the Company’s Auction Rate Securities and the other-than-temporary impairment of an equity investment and certain auction rate securities. Management presents non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management believes that the excluded charges are not central to the Company’s core operating performance and uses the non-GAAP financial measures for planning purposes, including analysis of the Company’s core operating performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management excludes from its non-GAAP financial measures the items cited above, whether or not recurring, to facilitate its review of the comparability of the Company’s core operating performance on a period to period basis as well as to better understand the fundamental economics of a specific period’s operational and financial performance. Management uses this view of the Company’s operating performance for purposes of comparison with its business plan and individual operating budgets and allocations of resources. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the Company’s financial and operational performance in the same way that management evaluates SGI’s financial performance. However, these non-GAAP financial measures have limitations as an analytical tool, as they exclude the financial impact of transactions necessary or advisable for the conduct of the Company’s business, such as the granting of equity compensation awards and are not intended to be an alternative to financial measures prepared in accordance with GAAP. Hence, to compensate for these limitations, management does not review these non-GAAP financial metrics in isolation from its GAAP results, nor should investors. Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between the Company’s GAAP and non-GAAP financial results is provided at the end of this press release. Investors are advised to carefully review and consider this information as well as the GAAP financial results that are disclosed in the Company’s SEC filings.

Contact Information:
Vanessa Chan
SGI Investor Relations
415-671-7676
VChan@brunswickgroup.com

© 2011 SGI. SGI and its product names and logos are trademarks or registered trademarks of Silicon Graphics International Corp. or its subsidiaries in the United States and/or other countries. All other trademarks are property of their respective holders.


                              Silicon Graphics International Corp.
                    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                            (in thousands, except per share amounts)
                                               Three months ended
                                               ------------------
                                                   December
                                             March 25,     24,    March 26,
                                                  2011       2010      2010
                                                  ----       ----      ----

    Revenue                                   $143,664   $177,524  $107,820
    Cost of revenue                            103,162    125,195    78,900
                                               -------    -------    ------

    Gross profit                                40,502     52,329    28,920
                                                ------     ------    ------

    Operating expenses:
        Research and development  (1)           13,305     13,415    16,267
        Sales and marketing (1)                 16,607     18,021    15,194
        General and administrative              12,428     11,770    13,270
        Restructuring                              915        166     1,434
        Acquisition-related                      1,094          -         -
              Total operating expenses          44,349     43,372    46,165
                                                ------     ------    ------

    Income (loss) from operations               (3,847)     8,957   (17,245)
                                                ------      -----   -------

    Total other income (expense), net
        Interest income, net                        10         96       105
        Other income (expense), net              2,880     (4,595)   (2,566)
                                                 -----     ------    ------
              Total other income (expense),
               net                               2,890     (4,499)   (2,461)
                                                 -----     ------    ------
    Income (loss) from continuing
     operations before income taxes               (957)     4,458   (19,706)
    Income tax provision from
     continuing operations                         715        734       556
    Net income (loss) from
     continuing operations                      (1,672)     3,724   (20,262)

    Income from discontinued
     operations, net of tax                          -          -        82
                                                   ---        ---       ---

    Net income (loss)                          $(1,672)    $3,724  $(20,180)
                                               =======     ======  ========

    Net Income (loss) per share, basic:
        Continuing operations                   $(0.05)     $0.12    $(0.67)
        Discontinued operations                      -          -         -
     Basic net income (loss) per
      share                                     $(0.05)     $0.12    $(0.67)
                                                ======      =====    ======

    Net Income (loss) per share, diluted :
        Continuing operations                   $(0.05)     $0.12    $(0.67)
        Discontinued operations                      -          -         -
    Diluted net income (loss) per
     share                                      $(0.05)     $0.12    $(0.67)
                                                ======      =====    ======

    Shares used in computing net income
     (loss) per share
        Basic                                   30,577     30,321    30,097
                                                ======     ======    ======
        Diluted                                 30,577     30,836    30,097
                                                ======     ======    ======

     Share-based compensation by category is
      as follows:

     Cost of revenue                              $188       $133      $155
     Research and development                       82        117       169
     Sales and marketing                           262        236       143
     General and administrative                    963        775       694
                                                   ---        ---       ---
     Continuing operations                       1,495      1,261     1,161
     Discontinued operations                         -          -         -
     Total                                      $1,495     $1,261    $1,161
                                                ======     ======    ======
    (1) For the three months ended March 26, 2010, amounts were reclassed
    from sales and marketing expense to research and development expense
    to conform to current period presentation. Reclassification to
    conform to management reporting.


           Silicon Graphics International Corp.
     UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                      (in thousands)

                                                  March  December
                                                   25,      24,    June 25,
                                                    2011      2010     2010
                                                    ----      ----     ----
                          ASSETS
    Current assets:
        Cash and cash equivalents               $128,727  $100,941 $129,343
        Current portion of restricted cash and
         cash equivalents                          1,730     1,144      830
        Accounts receivable, net                 101,648   103,538   79,464
        Inventories                               82,722    79,074   89,929
        Deferred cost of revenue                  57,439    57,637   45,255
        Prepaid expenses and other current
         assets                                   15,527    19,574   15,967
                                                  ------    ------   ------
                      Total current assets       387,793   361,908  360,788
        Non-current portion of restricted cash
         and cash equivalents                      3,351     3,241    3,102
        Long-term investments                          -     6,207    7,475
        Property and equipment, net               29,160    26,204   28,172
        Intangible assets, net                    18,068    12,608   16,223
        Non-current portion of deferred cost of
         revenue                                  52,825    56,885   49,109
        Other assets                              33,621    29,400   32,343
    Total assets                                $524,818  $496,453 $497,212
                                                ========  ======== ========

           LIABILITIES AND STOCKHOLDERS' EQUITY

    Liabilities:
        Accounts payable                         $44,065   $41,452  $49,204
        Accrued compensation                      24,856    21,017   21,885
        Other current liabilities                 33,216    33,630   27,608
        Current portion of long-term debt          8,157         -        -
        Current portion of deferred revenue      138,957   138,019  137,596
                                                 -------   -------  -------
                      Total current liabilities  249,251   234,118  236,293
        Long-term debt                             1,483         -        -
        Non-current portion of deferred revenue   96,077    98,346   91,989
        Long-term income taxes payable            24,285    23,400   21,715
        Other non-current liabilities             21,081    12,390   12,286
                                                  ------    ------   ------
        Total liabilities                        392,177   368,254  362,283

    Stockholders' equity                         132,641   128,199  134,929
    Total liabilities and stockholders'
     equity                                     $524,818  $496,453 $497,212
                                                ========  ======== ========


                    Silicon Graphics International Corp.
                      Q3 FISCAL 2011 FINANCIAL RESULTS
     RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES (1)
                  ($ in thousands, except per share data)


                                      Three Months Ended March 25,
                                      ----------------------------
                                     2011                      2011
                                  GAAP         Adj.       Non-GAAP
                                  ----         ----       --------

     TOTAL REVENUE               $143,664      $(7,871)    $135,793
       Included in the above
        results:
         ASC 985-605 and ASC
          605-25 (2)                7,871       (7,871)           -

     COST OF REVENUE             $103,162      $(7,906)     $95,256
       Included in the above
        results:
         ASC 985-605 (2)            7,259       (7,259)           -
         Amortization of
          intangible assets (3)       459         (459)           -
         Inventory step up (4)          -            -            -
         Stock-based
          compensation (5)            188         (188)           -

     GROSS PROFIT                 $40,502          $35      $40,537

                  GROSS MARGIN %    28.2%                     29.9%

     OPERATING EXPENSES           $44,349      $(4,255)     $40,094
       Included in the above
        results:
         Amortization of
          intangible assets (3)       939         (939)           -
         Stock-based
          compensation (5)          1,307       (1,307)           -
         Acquisition related (6)    1,094       (1,094)           -
         Restructuring (7)            915         (915)           -

      INCOME (LOSS) FROM
      CONTINUING OPERATIONS       $(3,847)      $4,290         $443

              OPERATING MARGIN %    -2.7%                      0.3%

      OTHER INCOME/(EXPENSE),
      NET (8)                      $2,890        $(341)      $2,549

      INCOME TAX EFFECTS:
      PROVISION                      $715           $-         $715

      NET INCOME/(LOSS) FROM
      CONTINUING OPERATIONS       $(1,672)                   $2,277

      BASIC NET INCOME/(LOSS)
      PER SHARE FROM
      CONTINUING OPERATIONS        $(0.05)                    $0.07

      WEIGHTED AVERAGE SHARES
      USED IN COMPUTING BASIC
      NET INCOME/(LOSS) PER
      SHARE                        30,577                    30,577

      DILUTED NET INCOME/
      (LOSS) PER SHARE FROM
      CONTINUING OPERATIONS        $(0.05)                    $0.07

      WEIGHTED AVERAGE SHARES
      USED IN COMPUTING
      DILUTED NET INCOME/
      (LOSS) PER SHARE             30,577                    32,074


                                    Three Months Ended December 24,
                                    -------------------------------
                                     2010                      2010
                                  GAAP         Adj.       Non-GAAP
                                  ----         ----       --------

     TOTAL REVENUE               $177,524       $8,386     $185,910
       Included in the above
        results:
         ASC 985-605 and ASC
          605-25 (2)               (8,386)       8,386            -

     COST OF REVENUE             $125,195       $4,807     $130,002
       Included in the above
        results:
         ASC 985-605 (2)           (7,598)       7,598            -
         Amortization of
          intangible assets (3)       459         (459)           -
         Inventory step up (4)      2,199       (2,199)           -
         Stock-based
          compensation (5)            133         (133)           -

     GROSS PROFIT                 $52,329       $3,579      $55,908

                  GROSS MARGIN %    29.5%                     30.1%

     OPERATING EXPENSES           $43,372      $(3,429)     $39,943
       Included in the above
        results:
         Amortization of
          intangible assets (3)     2,135       (2,135)           -
         Stock-based
          compensation (5)          1,128       (1,128)           -
         Acquisition related (6)        -            -            -
         Restructuring (7)            166         (166)           -

      INCOME (LOSS) FROM
      CONTINUING OPERATIONS        $8,957       $7,008      $15,965

              OPERATING MARGIN %     5.0%                      8.6%

      OTHER INCOME/
      (EXPENSE), NET (8)          $(4,499)      $2,904      $(1,595)

      INCOME TAX EFFECTS:
      PROVISION                      $734           $-         $734

      NET INCOME/(LOSS) FROM
      CONTINUING OPERATIONS        $3,724                   $13,636

      BASIC NET INCOME/
      (LOSS) PER SHARE FROM
      CONTINUING OPERATIONS         $0.12                     $0.45

      WEIGHTED AVERAGE SHARES
      USED IN COMPUTING
      BASIC NET INCOME/
      (LOSS) PER SHARE             30,321                    30,321

      DILUTED NET INCOME/
      (LOSS) PER SHARE FROM
      CONTINUING OPERATIONS         $0.12                     $0.44

      WEIGHTED AVERAGE SHARES
      USED IN COMPUTING
      DILUTED NET INCOME/
      (LOSS) PER SHARE             30,836                    30,836


                                           Three Months Ended March 26,
                                           ----------------------------
                                            2010                      2010
                                         GAAP         Adj.       Non-GAAP
                                         ----         ----       --------

             TOTAL REVENUE              $107,820      $21,109     $128,929
               Included in the
                above results:
                 ASC 985-605 and
                  ASC 605-25 (2)         (21,109)      21,109            -

             COST OF REVENUE             $78,900      $14,567      $93,467
               Included in the
                above results:
                 ASC 985-605 (2)         (15,669)      15,669            -
                 Amortization of
                  intangible assets
                   (3)                       322         (322)           -
                 Inventory step up
                   (4)                       625         (625)           -
                 Stock-based
                  compensation (5)           155         (155)           -

             GROSS PROFIT                $28,920       $6,542      $35,462

                     GROSS MARGIN %        26.8%                     27.5%

             OPERATING EXPENSES          $46,165      $(2,966)     $43,199
               Included in the
                above results:
                 Amortization of
                  intangible assets
                   (3)                       526         (526)           -
                 Stock-based
                  compensation (5)         1,006       (1,006)           -
                 Acquisition
                  related (6)                  -            -            -
                 Restructuring (7)         1,434       (1,434)           -

              INCOME (LOSS) FROM
              CONTINUING
              OPERATIONS                $(17,245)      $9,508      $(7,737)

                 OPERATING MARGIN %       -16.0%                     -6.0%

              OTHER INCOME/
              (EXPENSE), NET
               (8)                       $(2,461)          $-      $(2,461)

              INCOME TAX
              EFFECTS:
              PROVISION                     $556           $-         $556

              NET INCOME/(LOSS)
              FROM CONTINUING
              OPERATIONS                $(20,262)                 $(10,754)

              BASIC NET INCOME/
              (LOSS) PER SHARE
              FROM CONTINUING
              OPERATIONS                  $(0.67)                   $(0.36)

              WEIGHTED AVERAGE
              SHARES USED IN
              COMPUTING BASIC
              NET INCOME/
              (LOSS) PER SHARE            30,097        30,097

              DILUTED NET
              INCOME/(LOSS)
              PER SHARE FROM
              CONTINUING
              OPERATIONS                  $(0.67)       $(0.36)

              WEIGHTED AVERAGE
              SHARES USED IN
              COMPUTING DILUTED
              NET INCOME/
              (LOSS) PER SHARE            30,097        30,097


    NOTES:
    (1)    This presentation includes certain financial measures not in
           conformity with Generally Accepted Accounting Principles in the
           United States (non-GAAP measures).  Our non-GAAP measures are not
           meant to be
           considered in isolation or as a substitute for comparable GAAP
           measures, and should be read only in conjunction with our
           consolidated financial statements prepared in accordance with GAAP.
    (2)    Add back (deduction) of revenue and cost of revenue deferred under
           Software Revenue Recognition rules (ASC 985-605) and fair value
           allocation rules (ASC 605-25) --($7,871), $8,386, and $21,109 for
           revenue, ($7,259), $7,598, and $15,669 for cost of revenue in the
    periods ending March 25, 2011, December 24 and March 26, 2010
    respectively.
    (3)    Amortization expense related to intangible assets acquired as part
    of
           the asset purchase of Silicon Graphics, Inc. and the stock purchase
           of SGI Japan, Ltd. of $459, $459, and $322 under cost of revenues,
           $939,
           $2,135, and $526 under operating expenses in the periods ending
    March 25, 2011, December 24 and March 26, 2010 respectively. Estimated
    future annual amortization expense related to intangible assets as of
           March 25, 2011 is as follows:


     Fiscal 2011   4,752
     Fiscal 2012   4,878
     Fiscal 2013   3,855
     Fiscal 2014   3,288
     Fiscal 2015     510
     Fiscal 2016     411
     Fiscal 2017     374
                 $18,068
                 =======
    (4) Cost of revenue increase associated with an inventory step up related
        to the Silicon Graphics, Inc. asset purchase in the amount of $2,199
        and $625 in the periods ending December 24 and March 26, 2010
        respectively.  Under purchase accounting, Silicon Graphics
        International Corp. recognized a $7,183 inventory step up related to
        the Silicon Graphics, Inc. asset purchase of which no inventory step
        up remains
        to flow through cost of revenue in future periods.

    (5) Stock-based compensation is included in the following GAAP operating
        expense categories.


                                      Three Months Ended March 25,2011
                                      --------------------------------
                                      GAAP         Adj        Non-GAAP
                                      ----         ---        --------
     Cost of Revenue                     $188        $(188)          $-
     Research & Development                82          (82)           -
     Sales & Marketing                    262         (262)           -
     General & Administrative             963         (963)           -
       Total stock-based compensation  $1,495      $(1,495)          $-
                                       ======      =======          ===


                                      Three Months Ended December 24,2010
                                      -----------------------------------
                                        GAAP         Adj        Non-GAAP
                                        ----         ---        --------
     Cost of Revenue                       $133        $(133)          $-
     Research & Development                 117         (117)           -
     Sales & Marketing                      236         (236)           -
     General & Administrative               775         (775)           -
       Total stock-based compensation    $1,261      $(1,261)          $-
                                         ======      =======          ===


                                      Three Months Ended March 26,2010
                                      --------------------------------
                                      GAAP         Adj        Non-GAAP
                                      ----         ---        --------
     Cost of Revenue                     $155        $(155)          $-
     Research & Development               169         (169)           -
     Sales & Marketing                    143         (143)           -
     General & Administrative             694         (694)           -
       Total stock-based compensation  $1,161      $(1,161)          $-
                                       ======      =======          ===
    (6) Acquisition related costs relating to the purchase of SGI Japan, Ltd.
        of $1,094 related to operating expenses in the period ending March
              25, 2011.

    (7) Restructuring expenses relating to personnel and facilities of $915,
        $166, and $1,434 in the periods ending March 25, 2011, December 24
        and March 26, 2010 respectively.

    (8) Excludes realized gain of $341 relating to the sale of the Company's
        auction rate securities in the period ending March 25, 2011.
        Excludes investment impairment loss of $2,904 relating to an other-
        than-temporary
        impairment of an equity investment in the period ending December 24,
         2010.

SOURCE SGI


Source: newswire