0001564590-17-012882.txt : 20170622 0001564590-17-012882.hdr.sgml : 20170622 20170622161705 ACCESSION NUMBER: 0001564590-17-012882 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20170622 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170622 DATE AS OF CHANGE: 20170622 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SMART Global Holdings, Inc. CENTRAL INDEX KEY: 0001616533 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 981013909 STATE OF INCORPORATION: E9 FISCAL YEAR END: 0831 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-38102 FILM NUMBER: 17925262 BUSINESS ADDRESS: STREET 1: 39870 EUREKA DRIVE CITY: NEWARK STATE: CA ZIP: 94560-4809 BUSINESS PHONE: (510) 623-1231 MAIL ADDRESS: STREET 1: 39870 EUREKA DRIVE CITY: NEWARK STATE: CA ZIP: 94560-4809 8-K 1 sgh-8k_20170622.htm 8-K sgh-8k_20170622.htm

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): June 22, 2017

 

SMART GLOBAL HOLDINGS, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Cayman Islands

001-38102

98-1013909

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

c/o Maples Corporate Services Limited

P.O. Box 309

Ugland House

Grand Cayman

 

KY1-1104

Cayman Islands

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (510) 623-1231

Not Applicable

(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 Instructions 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))

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 June 22, 2017, SMART Global Holdings, Inc. (the “Company”) issued a press release and will hold a conference call announcing its financial results for the third fiscal quarter ended May 26, 2017. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The Company refers to non-GAAP financial information in both the press release and the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release.

 

This information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (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:

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press release issued on June 22, 2017. 

 

 

 

1


 

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 thereunto duly authorized.

 

SMART GLOBAL HOLDINGS, INC.

 

 

 

By:

 /s/ JACK PACHECO

 

 Name:

 Jack Pacheco

 

 Title: 

 Senior Vice President and Chief Financial Officer

 

 

(Principal Financial and Accounting Officer)

 

 

 

Date: June 22, 2017

 

 

2


 

Exhibit Index

 

 

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press release issued on June 22, 2017.

 

 

3

EX-99.1 2 sgh-ex991_17.htm EX-99.1 sgh-ex991_17.htm

Exhibit 99.1

SMART Global Holdings, Inc. Reports Third Quarter Fiscal 2017 Financial Results

NEWARK, CA – (Marketwired) -- June 22, 2017 - SMART Global Holdings, Inc. (“SMART”) (NASDAQ: SGH), parent company of SMART Modular Technologies, Inc., today reported financial results for the third quarter of fiscal 2017 ended May 26, 2017.

Third Quarter Fiscal 2017 Highlights:

 

Net sales of $207.0 million

 

Gross profit of 47.4 million

 

Net income of $8.0 million

 

Adjusted EBITDA of $29.9 million

 

GAAP diluted EPS of $0.50

 

Pro forma* non-GAAP diluted EPS of $0.62

Net sales for the third quarter of fiscal 2017 were $207.0 million, compared to $172.0 million for the second quarter of fiscal 2017, and $149.6 million for the third quarter of fiscal 2016.

Gross profit for the third quarter of fiscal 2017 was $47.4 million, compared to $37.2 million for the second quarter of fiscal 2017, and $30.6 million for the third quarter of fiscal 2016.

On a GAAP basis, net income for the third quarter of fiscal 2017 was $8.0 million or $0.50 per diluted share, compared to a net loss of $2.3 million or $(0.17) per diluted share for the second quarter of fiscal 2017, and a net loss of $1.3 million, or $(0.10) per diluted share for the third quarter of fiscal 2016.

On a non-GAAP basis, net income was $13.7 million, and on a pro forma* basis, non-GAAP net income was $0.62 per diluted share for the third quarter of fiscal 2017. Non-GAAP net income for the second quarter of fiscal 2017 was $3.5 million or $0.25 per diluted share, and $2.6 million or $0.19 per diluted share for the third quarter of fiscal 2016.

Adjusted EBITDA for the third quarter of fiscal 2017 was $29.9 million, compared to $23.5 million for the second quarter of fiscal 2017, and $17.4 million for the third quarter of fiscal 2016.

Please refer to the “Non-GAAP Information” section and the "Reconciliation of Non-GAAP Financial Measures" table below for further detail on the non-GAAP financial measures referenced above and a reconciliation of such measures to our nearest GAAP measures.

“The third quarter of fiscal 2017 marks our first quarter having re-emerged as a public company, following the close of our IPO on May 30, 2017.  I am very pleased to report strong financial results with net sales 20 percent higher than the previous quarter, driven by solid performance in both SMART Brazil and our Specialty Memory businesses.  Combined with a sharp focus on disciplined spending, we generated pro forma non-GAAP earnings per share of $0.62, demonstrating the leverage in our business model,” commented Iain MacKenzie, President & Chief Executive Officer of SMART Global Holdings.  “We have multiple structural growth drivers in place, from increasing local content requirements and growing sales of mobile phones in Brazil, to growing demand for new memory technologies especially in datacenter storage and networking applications.  We believe we are well-positioned to deliver strong financial results as we enter the final quarter of this fiscal year and beyond.”

 

Other Highlights

• Successfully closed an initial public offering (IPO) of 6.1 million ordinary shares at $11.00 per share, including 795,000 shares sold pursuant to the exercise in full of the underwriters' option to purchase additional shares.

• Generated approximately $61.1 million in net proceeds from the IPO

 

* Pro forma weighted average shares outstanding for computing the diluted per-share calculation reflects 6,095,000 shares issued in our IPO on May 30, 2017, as well as the net exercise of the class A warrants of 1,536,955, each as if they occurred at the beginning of the third quarter of fiscal 2017.  

 


Business Outlook

The following statements are based upon management's current expectations. These statements are forward-looking, and actual results may differ materially. SMART undertakes no obligation to update these statements.

For the fourth quarter of fiscal 2017, SMART expects net sales will be in the range of $205 to $215 million and gross margin is expected to be in the range of 21% to 23%. Net income per diluted share is expected to be in the range of $0.05 to $0.07 on a GAAP basis. On June 2, 2017, SMART used the net proceeds of the IPO to make a mandatory repayment of $61.1 million aggregate principal amount of its outstanding term loans under its Senior Secured Credit Agreement, which will result in an associated non-cash charge in the fourth quarter of approximately $6.7 million.  This non-cash charge will be reflected in “other income/(expense)” in the fourth quarter of fiscal 2017. On a non-GAAP basis, SMART expects net income per diluted share will be in the range of $0.62 to $0.66.

We expect our diluted share count to be 22.4 million shares for the fourth quarter.

 

Conference Call Details

SMART will host a conference call today for analysts and investors at 1:30 p.m. Pacific time, 4:30 p.m. Eastern time.

Dial in US toll free +1-866-487-6452 or US toll +1-213-660-0710 using access code 40977486.

A replay of the conference call will be available until July 7, 2017 at www.smartm.com or until June 29 by calling US toll free +1-855-859-2056 or US toll by calling +1-404-537-3406 and using access code 40977486.

 

Forward-Looking Statements

This release contains, and statements made during the above-referenced conference call will contain "forward-looking statements" including among other things, statements regarding future events and the future financial performance of SMART (including the business outlook for the next fiscal quarter) and statements regarding growth drivers in SMART’s industry and markets. These statements are only predictions and may differ materially from actual future events or results due to a variety of factors, including but not limited to: business and economic conditions and growth trends in the technology industry, our customer markets and various geographic regions; global economic conditions and uncertainties in the geopolitical environment; overall information technology spending; the success of our strategic initiatives including additional investments in new products and additional capacity; the DRAM market and the temporary nature of pricing trends; customer relationships production or manufacturing difficulties; competitive factors; technological changes; difficulties with or delays in the introduction of new products; slowing or contraction of growth in the memory market in Brazil; reduction in or termination  of local content requirements in Brazil;  changes to applicable tax regimes or rates; prices for the end products of our customers; fluctuations in material costs and availability; deterioration in or loss of relations with any of our limited number of key vendors;  and other factors and risks detailed in SMART’s final prospectus filed with the Securities and Exchange Commission on May 25, 2017. Such factors and risks as outlined above and in the final prospectus may not constitute all factors and risks that could cause actual results of SMART to be materially different from the historical results and/or from any future results or outcomes expressed or implied by such forward-looking statements. SMART operates in a continually changing business environment and new factors emerge from time to time. SMART cannot predict such factors, nor can it assess the impact, if any, from such factors on SMART or its results. Accordingly, investors are cautioned not to place undue reliance on any forward-looking statements. Forward-looking statements should not be relied upon as a prediction of actual results. These forward-looking statements are made as of today, and SMART does not intend, and has no obligation, to update or revise any forward-looking statements in order to reflect events or circumstances that may arise after the date of this press release, except as required by law.

 

Non-GAAP Information

The following non-GAAP financial measures are included in this press release, including Adjusted EBITDA, non-GAAP net income, non-GAAP net income per diluted share, non-GAAP diluted EPS and pro forma non-GAAP diluted EPS. We define Adjusted EBITDA as GAAP net income plus net interest expense, income tax expense, depreciation and amortization expense, stock-based compensation expense, restructuring charges and other infrequent or unusual items. Adjusted EBITDA is not a measure of financial performance calculated in accordance with U.S. GAAP, and should be viewed as a supplement to, not a substitute for, our results of operations presented on the basis of U.S. GAAP. Adjusted EBITDA also does not purport to represent cash flow provided by, or used in, operating activities in accordance with U.S. GAAP and should not be used as a measure of liquidity.

The non-GAAP financial results presented herein do not include stock-based compensation expense, amortization expense or amortization of non-cash debt discount related to warrants. These non-GAAP financial measures are provided to enhance the user's overall understanding of our financial performance. By excluding these charges and gains, as well as any related tax effects, our non-


GAAP results provide information to management and investors that is useful in assessing SMART's core operating performance and in evaluating and comparing our results of operations on a consistent basis from period to period. These non-GAAP financial measures are also used by management to evaluate financial results, to plan and forecast future periods, and to assess performance of certain executives for compensation purposes. The presentation of this additional information is not meant to be a substitute for the corresponding financial measures prepared in accordance with U.S. GAAP. In addition, these measures may not be used similarly by other companies and therefore may not be comparable between companies.

This release also includes a forward-looking non-GAAP financial measure, non-GAAP net income per diluted share. A reconciliation of this forward looking measure to the most directly comparable GAAP measure is not included because material items that affect this measure, such as the number of shares granted and market price needed to quantify stock-based compensation expense, are not ascertainable at this time without unreasonable effort and/or cannot be reasonably predicted. The effect of these excluded items may be significant.

Investors are encouraged to review the “Reconciliation of Non-GAAP Financial Measures to GAAP Results” and “Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA” tables below for more detail on Adjusted EBITDA and non-GAAP calculations.

 

About SMART Global Holdings

The SMART family of companies are global leaders in specialty memory, storage and hybrid solutions serving the electronics industry with standard and custom products for over 25 years. SMART delivers components, modules and solutions to a broad customer base, including OEMs in computing, networking, communications, storage, mobile and industrial markets. Customers rely on SMART as a strategic supplier with custom designs, product quality, technical support, a global footprint, and the ability to provide locally manufactured memory products in multiple geographies. See www.smartgh, www.smartm.com, www.smarth.com or www.smartsscs.com for more information.


SMART Global Holdings, Inc.

and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

May

26, 2017

 

 

Feb 24,

2017

 

 

May 27,

2016

 

 

May 26,

2017

 

 

May 27,

2016

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brazil DRAM

 

$

38,028

 

 

$

28,695

 

 

$

20,824

 

 

$

86,051

 

 

$

67,463

 

Brazil Mobile Memory

 

 

71,216

 

 

 

49,932

 

 

 

58,916

 

 

 

177,359

 

 

 

111,972

 

Specialty Memory

 

 

97,730

 

 

 

93,327

 

 

 

69,869

 

 

 

274,862

 

 

 

208,787

 

Total net sales

 

 

206,974

 

 

 

171,954

 

 

 

149,609

 

 

 

538,272

 

 

 

388,222

 

Cost of sales (1)

 

 

159,599

 

 

 

134,797

 

 

 

118,997

 

 

 

424,030

 

 

 

311,166

 

Gross profit

 

 

47,375

 

 

 

37,157

 

 

 

30,612

 

 

 

114,242

 

 

 

77,056

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development (1) (2)

 

 

8,797

 

 

 

9,948

 

 

 

9,667

 

 

 

28,442

 

 

 

27,763

 

Selling, general and administrative (1) (2)

 

 

17,193

 

 

 

16,434

 

 

 

14,680

 

 

 

49,037

 

 

 

42,963

 

Management advisory fees

 

 

1,000

 

 

 

1,000

 

 

 

1,000

 

 

 

3,000

 

 

 

3,001

 

Restructuring

 

 

 

 

 

471

 

 

 

128

 

 

 

457

 

 

 

1,143

 

Total operating expenses

 

 

26,990

 

 

 

27,853

 

 

 

25,475

 

 

 

80,936

 

 

 

74,870

 

Income from operations

 

 

20,385

 

 

 

9,304

 

 

 

5,137

 

 

 

33,306

 

 

 

2,186

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(8,294

)

 

 

(8,512

)

 

 

(6,326

)

 

 

(23,072

)

 

 

(19,265

)

Other income (expense), net

 

 

(762

)

 

 

(1,005

)

 

 

2,102

 

 

 

(1,664

)

 

 

730

 

Total other expense

 

 

(9,056

)

 

 

(9,517

)

 

 

(4,224

)

 

 

(24,736

)

 

 

(18,535

)

Income (loss) before income taxes

 

 

11,329

 

 

 

(213

)

 

 

913

 

 

 

8,570

 

 

 

(16,349

)

Provision for income taxes

 

 

3,371

 

 

 

2,124

 

 

 

2,258

 

 

 

6,156

 

 

 

2,150

 

Net income (loss)

 

$

7,958

 

 

$

(2,337

)

 

$

(1,345

)

 

$

2,414

 

 

$

(18,499

)

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

(0.17

)

 

$

(0.10

)

 

$

0.17

 

 

$

(1.31

)

Diluted

 

$

0.50

 

 

$

(0.17

)

 

$

(0.10

)

 

$

0.16

 

 

$

(1.31

)

Shares used in computing per-share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,986

 

 

 

13,870

 

 

 

13,832

 

 

 

13,909

 

 

 

14,147

 

Diluted

 

 

15,955

 

 

 

13,870

 

 

 

13,832

 

 

 

15,230

 

 

 

14,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes share-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

$

176

 

 

$

142

 

 

$

112

 

 

$

444

 

 

$

348

 

Research and development

 

 

(22

)

 

 

230

 

 

 

181

 

 

 

423

 

 

 

563

 

Selling, general and administrative

 

 

1,235

 

 

 

722

 

 

 

654

 

 

 

2,666

 

 

 

2,059

 

Total stock-based compensation expense

 

$

1,389

 

 

$

1,094

 

 

$

947

 

 

$

3,533

 

 

$

2,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Includes amortization of intangible assets expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

$

1,224

 

 

$

1,224

 

 

$

1,224

 

 

$

3,672

 

 

$

3,672

 

Selling, general and administrative

 

 

1,774

 

 

 

1,723

 

 

 

2,105

 

 

 

5,296

 

 

 

6,275

 

Total amortization expense

 

$

2,998

 

 

$

2,947

 

 

$

3,329

 

 

$

8,968

 

 

$

9,947

 

 


SMART Global Holdings, Inc.

and Subsidiaries

Reconciliation of Non-GAAP Financial Measures to GAAP Results

(In thousands, except per share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

May 26,

2017

 

 

Feb 24,

2017

 

 

May 27,

2016

 

 

May 26,

2017

 

 

May 27,

2016

 

Reconciliation of gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

47,375

 

 

$

37,157

 

 

$

30,612

 

 

$

114,242

 

 

$

77,056

 

GAAP gross margin

 

 

22.9

%

 

 

21.6

%

 

 

20.5

%

 

 

21.2

%

 

 

19.8

%

Add: Share-based compensation included in cost of sales

 

 

176

 

 

 

142

 

 

 

112

 

 

 

444

 

 

 

348

 

Non-GAAP gross profit

 

$

47,551

 

 

$

37,299

 

 

$

30,724

 

 

$

114,686

 

 

$

77,404

 

Non-GAAP gross margin

 

 

23.0

%

 

 

21.7

%

 

 

20.5

%

 

 

21.3

%

 

 

19.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

$

26,990

 

 

$

27,853

 

 

$

25,475

 

 

$

80,936

 

 

$

74,870

 

Less: Share-based compensation expense included in opex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

(22

)

 

 

230

 

 

 

181

 

 

 

423

 

 

 

563

 

Selling, general and administrative

 

 

1,235

 

 

 

722

 

 

 

654

 

 

 

2,666

 

 

 

2,059

 

Total

 

 

1,213

 

 

 

952

 

 

 

835

 

 

 

3,089

 

 

 

2,622

 

Less: Amortization of intangible assets included in opex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,224

 

 

 

1,224

 

 

 

1,224

 

 

 

3,672

 

 

 

3,672

 

Selling, general and administrative

 

 

1,774

 

 

 

1,723

 

 

 

2,105

 

 

 

5,296

 

 

 

6,275

 

Total

 

 

2,998

 

 

 

2,947

 

 

 

3,329

 

 

 

8,968

 

 

 

9,947

 

Non-GAAP operating expenses

 

$

22,779

 

 

$

23,954

 

 

$

21,311

 

 

$

68,879

 

 

$

62,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of income from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income from operations

 

$

20,385

 

 

$

9,304

 

 

$

5,137

 

 

$

33,306

 

 

$

2,186

 

GAAP operating margin

 

 

9.8

%

 

 

5.4

%

 

 

3.4

%

 

 

6.2

%

 

 

0.6

%

Add: Share-based compensation expense

 

 

1,389

 

 

 

1,094

 

 

 

947

 

 

 

3,533

 

 

 

2,970

 

Add: Amortization of intangible assets

 

 

2,998

 

 

 

2,947

 

 

 

3,329

 

 

 

8,968

 

 

 

9,947

 

Non-GAAP income from operations

 

$

24,772

 

 

$

13,345

 

 

$

9,413

 

 

$

45,807

 

 

$

15,103

 

Non-GAAP operating margin

 

 

12.0

%

 

 

7.8

%

 

 

6.3

%

 

 

8.5

%

 

 

3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of provision for income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP provision for income taxes

 

$

3,371

 

 

$

2,124

 

 

$

2,258

 

 

$

6,156

 

 

$

2,150

 

GAAP effective tax rate

 

 

29.8

%

 

 

-997.2

%

 

 

247.3

%

 

 

71.8

%

 

 

-13.2

%

Tax effect of adjustments to GAAP results

 

 

(376

)

 

 

(365

)

 

 

(371

)

 

 

(1,106

)

 

 

(978

)

Non-GAAP provision for income taxes

 

$

3,747

 

 

$

2,489

 

 

$

2,629

 

 

$

7,262

 

 

$

3,128

 

Non-GAAP effective tax rate

 

 

21.5

%

 

 

41.4

%

 

 

50.7

%

 

 

29.1

%

 

 

-91.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net income (loss) per share (diluted)

   and diluted per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

7,958

 

 

$

(2,337

)

 

$

(1,345

)

 

$

2,414

 

 

$

(18,499

)

Adjustments to GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

1,389

 

 

 

1,094

 

 

 

947

 

 

 

3,533

 

 

 

2,970

 

Amortization of intangible assets

 

 

2,998

 

 

 

2,947

 

 

 

3,329

 

 

 

8,968

 

 

 

9,947

 

Amortization of debt discount related to warrants

 

 

1,733

 

 

 

2,180

 

 

 

 

 

 

3,913

 

 

 

 

Tax effect of items excluded from non-GAAP results

 

 

(376

)

 

 

(365

)

 

 

(371

)

 

 

(1,106

)

 

 

(978

)

Non-GAAP net income (loss)

 

$

13,702

 

 

$

3,519

 

 

$

2,560

 

 

$

17,722

 

 

$

(6,560

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding for calculation

   of non-GAAP income per share (diluted)

 

 

15,955

 

 

 

13,870

 

 

 

13,832

 

 

 

15,230

 

 

 

14,147

 

Non-GAAP net income per share (diluted)

 

$

0.86

 

 

$

0.25

 

 

$

0.19

 

 

$

1.16

 

 

$

(0.46

)

GAAP income (loss) per share (diluted)

 

$

0.50

 

 

$

(0.17

)

 

$

(0.10

)

 

$

0.16

 

 

$

(1.31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma weighted average shares outstanding for

   computing diluted per-share calculation*

 

 

22,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma non-GAAP net income per share (diluted)

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma GAAP net income per share (diluted)

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Assuming IPO closing shares (6,095) on May 30, 2017 were issued and outstanding as of the beginning of Q3'17.

 

 


SMART Global Holdings, Inc.

and Subsidiaries

Reconciliation of GAAP Net Income (loss) to Adjusted EBITDA

(In thousands, except per share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

May 26,

2017

 

 

Feb 24,

2017

 

 

May 27,

2016

 

 

May 26,

2017

 

 

May 27,

2016

 

GAAP net income (loss)

 

$

7,958

 

 

$

(2,337

)

 

$

(1,345

)

 

$

2,414

 

 

$

(18,499

)

Share-based compensation expense

 

 

1,389

 

 

 

1,094

 

 

 

947

 

 

 

3,533

 

 

 

2,970

 

Amortization of intangible assets

 

 

2,998

 

 

 

2,947

 

 

 

3,329

 

 

 

8,968

 

 

 

9,947

 

Interest expense, net

 

 

8,294

 

 

 

8,512

 

 

 

6,326

 

 

 

23,072

 

 

 

19,265

 

Provision for income tax

 

 

3,371

 

 

 

2,124

 

 

 

2,258

 

 

 

6,156

 

 

 

2,150

 

Depreciation

 

 

4,848

 

 

 

6,044

 

 

 

4,380

 

 

 

16,431

 

 

 

13,443

 

Management advisory fees

 

 

1,000

 

 

 

1,000

 

 

 

1,000

 

 

 

3,000

 

 

 

3,001

 

Debt extension and extinguishment costs*

 

 

 

 

 

3,130

 

 

 

 

 

 

3,130

 

 

 

 

Restructuring

 

 

 

 

 

471

 

 

 

128

 

 

 

457

 

 

 

1,143

 

Special retention bonuses

 

 

 

 

 

 

 

 

333

 

 

 

25

 

 

 

1,346

 

Investment advisory fees

 

 

 

 

 

134

 

 

 

 

 

 

540

 

 

 

 

Obsolete inventory related to restructuring

 

 

 

 

 

372

 

 

 

 

 

 

372

 

 

 

 

Misappropriate product shipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

695

 

Adjusted EBITDA

 

$

29,858

 

 

$

23,491

 

 

$

17,356

 

 

$

68,098

 

 

$

35,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Debt extension costs consist of $1.7 million associated with the amendment of our senior secured term loan and revolving credit facility in November 2016 and debt extinguishment costs represent a $1.4 million on a February 2017 extinguishment.

 

 

 


SMART Global Holdings, Inc.

and Subsidiaries

Consolidated Balance Sheets

(In thousands)

 

 

May 26,

 

 

February 24,

 

 

August 26,

 

 

 

2017

 

 

2017

 

 

2016

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

22,341

 

 

$

23,341

 

 

$

58,634

 

Accounts receivable, net

 

 

174,453

 

 

 

138,592

 

 

 

141,036

 

Inventories

 

 

135,489

 

 

 

131,884

 

 

 

103,066

 

Prepaid expenses and other current assets

 

 

15,699

 

 

 

13,346

 

 

 

16,522

 

Total current assets

 

 

347,982

 

 

 

307,163

 

 

 

319,258

 

Property and equipment, net

 

 

52,006

 

 

 

53,902

 

 

 

57,600

 

Other noncurrent assets

 

 

21,936

 

 

 

22,701

 

 

 

19,937

 

Intangible assets, net

 

 

8,001

 

 

 

11,112

 

 

 

16,884

 

Goodwill

 

 

45,360

 

 

 

46,059

 

 

 

44,976

 

Total assets

 

$

475,285

 

 

$

440,937

 

 

$

458,655

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

210,633

 

 

$

183,331

 

 

$

197,976

 

Accrued liabilities

 

 

22,130

 

 

 

17,311

 

 

 

14,071

 

Current portion of long-term debt

 

 

13,024

 

 

 

12,162

 

 

 

17,116

 

Total current liabilities

 

 

245,787

 

 

 

212,804

 

 

 

229,163

 

Long-term debt

 

 

197,910

 

 

 

202,744

 

 

 

225,587

 

Deferred tax liabilities

 

 

1,769

 

 

 

2,174

 

 

 

2,677

 

Other long-term liabilities

 

 

2,437

 

 

 

2,507

 

 

 

2,465

 

Total liabilities

 

$

447,903

 

 

$

420,229

 

 

$

459,892

 

Shareholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

420

 

 

 

416

 

 

 

416

 

Additional paid-in capital

 

 

170,502

 

 

 

168,769

 

 

 

145,284

 

Accumulated other comprehensive loss

 

 

(146,540

)

 

 

(143,519

)

 

 

(147,523

)

Retained earnings (accumulated deficit)

 

 

3,000

 

 

 

(4,958

)

 

 

586

 

Total shareholders’ equity (deficit)

 

 

27,382

 

 

 

20,708

 

 

 

(1,237

)

Total liabilities and shareholders’ equity

 

$

475,285

 

 

$

440,937

 

 

$

458,655

 

 

 


SMART Global Holdings, Inc.

and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

May 26,

 

 

February 24,

 

 

May 27,

 

 

May 26,

 

 

May 27,

 

 

 

2017

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

7,958

 

 

$

(2,337

)

 

$

(1,345

)

 

$

2,414

 

 

$

(18,499

)

Adjustments to reconcile net income (loss) to net cash

   provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

7,846

 

 

 

8,991

 

 

 

7,709

 

 

 

25,399

 

 

 

23,390

 

Share-based compensation

 

 

1,389

 

 

 

1,094

 

 

 

947

 

 

 

3,533

 

 

 

2,970

 

Provision for doubtful accounts receivable and

   sales returns

 

 

205

 

 

 

18

 

 

 

3

 

 

 

31

 

 

 

(16

)

Deferred income tax benefit

 

 

(84

)

 

 

(806

)

 

 

(1,298

)

 

 

(1,195

)

 

 

(1,687

)

(Gain) loss on disposal of property and equipment

 

 

 

 

 

129

 

 

 

54

 

 

 

129

 

 

 

(57

)

Extinguishment loss on long-term debt

 

 

 

 

 

1,386

 

 

 

 

 

 

1,386

 

 

 

 

Amortization of debt issuance costs

 

 

628

 

 

 

624

 

 

 

763

 

 

 

1,851

 

 

 

2,274

 

Amortization of debt original issuance discount

 

 

119

 

 

 

118

 

 

 

415

 

 

 

660

 

 

 

1,235

 

Amortization of debt discount

 

 

1,733

 

 

 

2,180

 

 

 

 

 

 

3,913

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(36,891

)

 

 

(18,235

)

 

 

8,776

 

 

 

(33,516

)

 

 

54,069

 

Inventories

 

 

(4,833

)

 

 

(35,351

)

 

 

(2,046

)

 

 

(31,184

)

 

 

25,710

 

Prepaid expenses and other assets

 

 

(735

)

 

 

852

 

 

 

534

 

 

 

741

 

 

 

2,344

 

Accounts payable

 

 

27,525

 

 

 

40,674

 

 

 

(24,727

)

 

 

11,799

 

 

 

(70,993

)

Accrued expenses and other liabilities

 

 

3,846

 

 

 

2,036

 

 

 

4,503

 

 

 

7,097

 

 

 

(440

)

Net cash provided by (used in) operating

   activities

 

 

8,706

 

 

 

1,373

 

 

 

(5,712

)

 

 

(6,942

)

 

 

20,300

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures and deposits on equipment

 

 

(3,784

)

 

 

(4,320

)

 

 

(4,253

)

 

 

(11,179

)

 

 

(9,995

)

Restricted cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181

 

Proceeds from sale of property and equipment

 

 

425

 

 

 

42

 

 

 

 

 

 

467

 

 

 

245

 

Net cash used in investing activities

 

 

(3,359

)

 

 

(4,278

)

 

 

(4,253

)

 

 

(10,712

)

 

 

(9,569

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt borrowing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,179

 

Long-term debt payment

 

 

(5,954

)

 

 

(6,404

)

 

 

(4,163

)

 

 

(17,689

)

 

 

(12,448

)

Payment for extinguishment of long-term debt

 

 

 

 

 

(938

)

 

 

 

 

 

(938

)

 

 

 

Payment of costs related to initial public offering

 

 

(200

)

 

 

 

 

 

 

 

 

(200

)

 

 

(6

)

Proceeds from borrowings under revolving line of credit

 

 

123,000

 

 

 

105,000

 

 

 

53,500

 

 

 

338,250

 

 

 

172,700

 

Repayments of borrowings under revolving line of credit

 

 

(123,000

)

 

 

(105,000

)

 

 

(53,500

)

 

 

(338,250

)

 

 

(172,700

)

Proceeds from issuance of ordinary shares from share

   option exercise

 

 

348

 

 

 

 

 

 

41

 

 

 

348

 

 

 

41

 

Repurchase of ordinary shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(124

)

Net cash used in financing activities

 

 

(5,806

)

 

 

(7,342

)

 

 

(4,122

)

 

 

(18,479

)

 

 

(7,358

)

Effect of exchange rate changes on cash and cash

   equivalents

 

 

(541

)

 

 

(98

)

 

 

3,450

 

 

 

(160

)

 

 

1,709

 

Net increase (decrease) in cash and cash

   equivalents

 

 

(1,000

)

 

 

(10,345

)

 

 

(10,637

)

 

 

(36,293

)

 

 

5,082

 

Cash and cash equivalents at beginning of period

 

 

23,341

 

 

 

33,686

 

 

 

83,813

 

 

 

58,634

 

 

 

68,094

 

Cash and cash equivalents at end of period

 

$

22,341

 

 

$

23,341

 

 

$

73,176

 

 

$

22,341

 

 

$

73,176

 

 

 

For More Information 
Investor Contact:
Suzanne Schmidt
IR for SMART Global Holdings, Inc.
(510) 360-8596
ir@smartm.com