3DFX INTERACTIVE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited)
September 30, December 31, 1998 1997
Assets: Cash and cash equivalents $81,148 $28,937 Short-term investments 13,623 5,984 Accounts receivable, net 26,561 13,387 Inventory 25,471 3,845 Other current assets 3,237 2,400 Total current assets 150,040 54,553 Property and equipment, net 13,785 6,816 Other assets 150 548 $163,975 $61,917
Liabilities and Shareholders' Equity: Line of credit $-- $777 Accounts payable 34,744 12,573 Accrued liabilities 8,475 2,969 Current portion of capitalized lease obligations 537 778 Total current liabilities 43,756 17,097 Capitalized lease obligations, less current portion -- 546 Shareholders' equity: Common Stock 122,686 66,717 Warrants 242 242 Deferred compensation (818) (1,181) Accumulated deficit (1,891) (21,504) Total shareholders' equity 120,219 44,274 $163,975 $61,917
3DFX INTERACTIVE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited)
Three Months Ended Nine Months Ended September 30, September 30, 1998 1997 1998 1997
Revenues $33,206 $10,018 $141,858 $21,772 Cost of revenues 24,971 5,352 81,144 11,211 Gross profit 8,235 4,666 60,714 10,561
Operating expenses: Research and development 10,038 3,201 24,172 7,552 Selling, general and administrative 6,971 2,684 24,650 7,052 Total operating expenses 17,009 5,885 48,822 14,604 Income/(loss) from operations (8,774) (1,219) 11,892 (4,043) Interest and other income (expense), net 13,045 347 14,610 256 Income/(loss) before income taxes 4,271 (872) 26,502 (3,787) Provision for income taxes 1,153 -- 6,889 -- Net income/(loss) $3,118 $(872) $19,613 $(3,787) Net income/(loss) per share Basic $0.20 $(0.07) $1.34 $(0.37) Diluted $0.20 $(0.07) $1.22 $(0.37) Shares used in net income/(loss) per share calculations Basic 15,437 12,454 14,674 10,169 Diluted 15,819 12,454 16,024 10,169 SOURCE: 3Dfx Interactive, Inc. |