News Release

View printer-friendly version
«Back
RadiSys Announces Second Quarter 2008 Results

HILLSBORO, Ore.--(BUSINESS WIRE)--July 29, 2008--RadiSys(R) Corporation (NASDAQ: RSYS):

  • Revenue of $97.6 million, up 29% year-over-year and up 13% sequentially
  • GAAP Net Loss of $2.8 million; Loss per share of 12 cents, improved 22 cents year-over-year
  • Non-GAAP Net Income of $3.8 million; EPS of 14 cents, up 14 cents year-over-year

RadiSys(R) Corporation (NASDAQ: RSYS), a leading global provider of advanced embedded solutions, today announced revenues of $97.6 million for the quarter ended June 30, 2008 and a net loss of $2.8 million or $0.12 per share. Non-GAAP net income for the second quarter was $3.8 million or $0.14 per diluted share. Non-GAAP results exclude a loss of approximately $0.26 per share attributable to the impact of amortization of acquired intangible assets, stock-based compensation expense and restructuring charges.

Commenting on the second quarter results, Scott Grout, RadiSys President and CEO stated, "We had strong results for the quarter from both a strategic and financial perspective. The growth in both revenues and per share results was driven by strong demand for our wireless and IP media server products in the second quarter. We continued to make meaningful progress in the deployment of our new communications products with increased shipments of both our higher margin media server and ATCA products. Overall, I am quite pleased with our progress in the first half of 2008."

Second Quarter Financial Highlights

  • Revenue was $97.6 million, up 29% over the prior year due to increased demand for the Company's wireless and IP media server products.
  • Cash flow from operating activities was $8.3 million.
  • GAAP gross margin was 25.1%, up 4.6 points year-over-year. Non-GAAP gross margin was 29.4%, up 4.1 points year-over-year, principally due to a greater mix of higher margin products along with operational improvements, and up 1.6 points from the first quarter.
  • Non-GAAP R&D and SG&A expenses, up $0.7 million over the prior quarter as a result of higher incentive compensation expenses driven by higher revenues, non-GAAP profitability and new product wins in the quarter. Restructuring charges of $0.6 million were related to employee termination expenses.
  • GAAP operating loss was $3.5 million. Non-GAAP operating income was $4.8 million or 4.9% of revenues, which is up from a loss of $1.2 million in the second quarter of 2007.

Second Quarter New Product Highlights

  • New Product Deployments
    • First half 2008 next-generation communication revenues are tracking ahead of the previous $80 million projection for the full year.
    • A new "Tier 1" customer completed the development phase and entered into the testing phase for a wireless networking product based on the RadiSys ATCA platform. Field deployment for this application is projected to begin in the second half of 2008.
    • Lab trials started for a new RadiSys customer who is a leading provider of video networking solutions.
    • RadiSys ATCA products were deployed by a new China customer to support the 'Web Live TV' service for the 2008 Olympic Games in Beijing.
  • New Product Wins -- Wins were in applications such as packet inspection, medical imaging, RNC, Security Gateway, IP Conferencing, test and measurement, echo cancellation, session border controller, video-on-demand, patient monitoring, access gateway, and military. Over a third of the new product wins were in the Asia Pacific region.
  • Convedia(R) Media Server Product Announcements -- RadiSys ranked top media server supplier for the fourth consecutive year by Infonetics and iLocus, which track the Voice over Internet Protocol (VoIP) and IP Multimedia Subsystem (IMS) equipment markets. RadiSys introduced continuous presence video conferencing capabilities that support multiple real-time video streams. The Company announced automatic speech recognition (ASR) and text-to-speech (TTS) in multiple languages for IP contact center applications.
  • Promentum(R) ATCA Product Announcements -- RadiSys received the 2007 Communications Solutions Product of the Year Award for the Promentum ATCA processor blade and the Promentum ATCA 7220 packet processing blade with smart front-end architecture. The Communications Solutions Product of the Year Awards recognize the most innovative products that facilitate voice, data and video communications.
  • Procelerant(R) COM Express Product Announcements -- RadiSys introduced CEGM45, with the Intel(R) Core(TM) 2 Duo processor for high-performance portable implementations in medical and machine imaging, test and measurement, and communications. This product is early to market and brings lower power and increased processing capability.

Third Quarter and Annual 2008 Outlook

The following statements are based on current expectations as of the date of this press release. These statements are forward-looking, and actual results may differ materially. The following statements assume that the Company's existing wireless revenues continue to be strong and no material economic changes to the Company's addressable markets. The Company assumes no obligation to update these statements.

  • Q3 revenue is expected to grow to between $98 and $103 million driven by projected increases in ATCA and commercial revenues.
  • Q3 GAAP results are expected to be between a loss of $0.06 per share and income of $0.01 per diluted share. Q3 non-GAAP net income is expected to grow to between $0.16 and $0.22 per diluted share.
  • Q3 gross margin percent is expected to be similar to or slightly up from Q2.
  • Q3 R&D and SG&A expenses are expected to be down sequentially by about $0.5 million, at the midpoint of the revenue and earnings guidance range, as a result of restructuring savings and expense reduction efforts.
  • Total Company 2008 revenues are expected to grow 14 to 16% over the prior year. Within the overall growth rate, wireless market revenues are expected to growth year over year.
  • 2008 next-generation communication revenues, representing ATCA and media server products are expected to be over $90 million for the year, up from the prior estimate of $80 million.

Commenting on the outlook, Scott Grout stated, "I am very pleased with our strategic and operational results in the second quarter as well as our outlook for the third quarter and the year. We are seeing good progress on shipments of our new higher value strategic products across a growing base of customers. While it is still early in the deployment phase, we are happy with our momentum and market position and believe that we will exceed our initial annual objectives for new business revenues this year."

Conference Call and Web-cast Information

RadiSys will host a conference call on Tuesday, July 29, 2008 at 5:00 p.m. EDT to discuss the second quarter results and review the financial and business outlook for the third quarter of 2008.

To participate in the live conference call, dial (888) 333-0027 in the U.S. and Canada or (706) 634-4990 for all other countries and reference conference ID#55668235. The live conference call will also be available via webcast on the RadiSys investor relations website at http://investor.radisys.com/.

A replay of the conference call will be available two hours after the call is complete until 11:59 p.m. EDT on Tuesday, August 12, 2008. To access the replay, dial (800) 642-1687 in the U.S. and Canada or (706) 645-9291 for all other countries with conference ID#55668235. A replay of the webcast will be available for an extended period of time on the RadiSys investor relations website at http://investor.radisys.com/.

Investor Day - 2008 AeA Oregon Technology Investor Tour

RadiSys will be participating in the 2008 AeA Oregon Technology Investor Tour on August, 12, 2008 from 11:15 a.m. to 1:45 p.m. PT at the Company's headquarters in Hillsboro, Oregon. Scott Grout, RadiSys President and CEO and other members of the management team will be presenting an overview of RadiSys and the Company's strategy. Attendees will be able to see product demonstrations of the Company's latest new offerings and will have time to meet with the management team. A webcast of the presentations will be available on the Company's investor relations website at http://investor.radisys.com/. To register for the event go to http://www.aeanet.org/Oregontechtour.

Forward-Looking Statements

This press release contains forward-looking statements, including statements about the Company's business strategy, outlook and guidance for the third quarter and full year 2008. Actual results could differ materially from the outlook, guidance and expectations in these forward-looking statements as a result of a number of risk factors, including, among others, (a) the Company's dependence on certain customers and high degree of customer concentration (b) the anticipated amount and timing of revenues from design wins due to the Company's customers' product development time, cancellations or delays, (c) the Company's inability to successfully integrate operations, technologies, products or personnel from the acquisition of Intel MCPD, (d) the Company's inability to realize the benefits sought from the acquisition of Convedia Corporation and Intel MCPD, which may adversely affect the price of the Company's stock, (e) the impact of failed auctions for auction rate securities held by the Company, and (f) the factors listed in RadiSys' reports filed with the Securities and Exchange Commission (SEC), including those listed under "Risk Factors" in RadiSys' Annual Report on Form 10-K for the year ended December 31, 2007, and in the RadiSys Quarterly Reports on Form 10-Q filed with the SEC each fiscal quarter, and other filings with the SEC, copies of which may be obtained by contacting the Company at 503-615-1100 or from the Company's investor relations web site at http://investor.radisys.com/. Although forward-looking statements help provide additional information about RadiSys, investors should keep in mind that forward-looking statements are inherently less reliable than historical information. All information in this press release is as of July 29, 2008. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

Non-GAAP Financial Measures

To supplement its condensed consolidated financial statements in accordance with generally accepted accounting principles (GAAP), the Company's earnings release contains non-GAAP financial measures that exclude certain expenses, gains and losses, such as the effects of (a) acquisition-related expenses including an in-process R&D charge, amortization of acquired intangible assets, amortization of deferred compensation, integration expenses and purchase accounting adjustments, (b) stock-based compensation expense recognized as a result of the Company's adoption of FAS 123R, (c) restructuring charges (reversals), (d) insurance gain, (e) a gain related to supplier settlement, and (f) a gain related to the sale of a building /land. The Company believes that the use of non-GAAP financial measures provides useful information to investors to gain an overall understanding of its current financial performance and its prospects for the future. Specifically, the Company believes the non-GAAP results provide useful information to both management and investors by excluding certain expenses, gains and losses that the Company believes are not indicative of its core operating results. In addition, non-GAAP financial measures are used by management for budgeting and forecasting as well as subsequently measuring the Company's performance, and the Company believes that it is providing investors with financial measures that most closely align to its internal measurement processes. These non-GAAP measures are considered to be reflective of the Company's core operating results as they more closely reflect the essential revenue-generating activities of the Company and direct operating expenses (resulting in cash expenditures) needed to perform these revenue-generating activities. The Company also believes, based on feedback provided to the Company during its earnings calls' Q&A sessions and discussions with the investment community, that the non-GAAP financial measures it provides are necessary to allow the investment community to construct their valuation models to better align its results and projections with its competitors and market sector, as there is significant variability and unpredictability across companies with respect to certain expenses, gains and losses. Accordingly, management excludes the amortization of acquired intangible assets primarily related to the Convedia and Intel MCPD acquisitions, stock-based compensation expense and significant and non-recurring charges and gains.

The non-GAAP financial information is presented using consistent methodology from quarter-to-quarter and year-to-year. These measures should be considered in addition to results prepared in accordance with GAAP. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP financial measures.

A reconciliation of non-GAAP information to GAAP information is included in the tables below. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for or superior to financial measures calculated in accordance with GAAP, and reconciliations between GAAP and non-GAAP financial measures included in this earnings release should be carefully evaluated. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.

About RadiSys

RadiSys (NASDAQ: RSYS) is a leading provider of advanced embedded solutions for the communications networking and commercial systems markets. Through intimate customer collaboration and combining innovative technologies and industry leading architecture, RadiSys helps original equipment manufacturers, systems integrators and solution providers bring better products to market faster and more economically. RadiSys products include embedded boards, application enabling platforms and turn-key systems, which are used in today's complex computing, processing and network intensive applications. For more information, visit http://www.radisys.com, write to info@radisys.com, or call 800-950-0044 or 503-615-1100. Editors seeking more information may contact Lyn Pangares at RadiSys Corporation at 503-615-1220 or lyn.pangares@radisys.com.

RadiSys(R), Convedia(R), Promentum(R) and Procelerant(R) are registered trademarks of RadiSys Corporation. All other trademarks are property of their respective owners.

                CONSOLIDATED STATEMENTS OF OPERATIONS
         (In thousands, except per share amounts, unaudited)

                              For the Three Months For the Six Months
                                     Ended                Ended
                                    June 30,            June 30,
                              -------------------- -------------------
                                 2008      2007      2008      2007
                              ---------- --------- --------- ---------
Revenues                       $ 97,610  $ 75,530  $183,658  $142,383
Cost of sales:
  Cost of sales                  69,173    56,829   131,539   104,441
  Amortization of purchased
   technology                     3,923     3,234     8,038     6,467
                              ---------- --------- --------- ---------
Total cost of sales              73,096    60,063   139,577   110,908
                              ---------- --------- --------- ---------
 Gross margin                    24,514    15,467    44,081    31,475
Research and development         13,047    11,529    25,697    22,309
Selling, general, and
 administrative                  13,102    11,829    25,952    23,257
Intangible assets
 amortization                     1,302     1,021     2,605     2,046
Restructuring and other
 charges                            598     1,444       598     1,532
                              ---------- --------- --------- ---------
 Loss from operations           ( 3,535)  (10,356)  (10,771)  (17,669)
Interest expense                   (678)     (431)   (1,261)     (863)
Interest income                     646     1,627     1,950     3,256
Other (expense) income, net        (146)      (65)        9      (121)
                              ---------- --------- --------- ---------
 Loss before income tax
  benefit                        (3,713)   (9,225)  (10,073)  (15,397)
Income tax benefit                 (939)   (1,901)     (961)   (2,681)
                              ---------- --------- --------- ---------
Net loss                       $ (2,774) $ (7,324) $ (9,112) $(12,716)
                              ========== ========= ========= =========
Net loss per share:
 Basic                         $  (0.12) $  (0.34) $  (0.41) $  (0.58)
                              ========== ========= ========= =========
 Diluted (I), (II)             $  (0.12) $  (0.34) $  (0.41) $  (0.58)
                              ========== ========= ========= =========
Weighted average shares
 outstanding:
 Basic                           22,423    21,802    22,335    21,742
                              ========== ========= ========= =========
 Diluted (I), (II)               22,423    21,802    22,335    21,742
                              ========== ========= ========= =========

(I) For the three and six months ended June 30, 2007, options amounting to 3.5 million shares were excluded from the calculation as the Company was in a loss position. For the three and six months ended June 30, 2008, options amounting to 3.6 million shares were excluded from the calculation as the Company was in a loss position.

(II) For the three and six months ended June 30, 2007, as-if converted shares associated with the 2023 convertible senior notes were excluded from the calculation as the affect would have been anti-dilutive. For the three and six months ended June 30, 2007, the total number of as-if converted shares associated with the 2023 convertible senior notes was 4.2 million. For the three and six months ended June 30, 2008, the total combined number of as-if converted shares associated with both the 2023 and 2013 convertible senior notes was 6.0 million and 5.8 million shares, respectively.

                     CONSOLIDATED BALANCE SHEETS
                      (In thousands, unaudited)

                                               June 30,   December 31,
                                                 2008         2007
                                              ----------- ------------
                                              (unaudited)
                    ASSETS
Current assets:
 Cash and cash equivalents                    $   56,645   $   50,522
 Short-term investments                               --       72,750
 Accounts receivable, net                         55,797       70,548
 Other receivables                                 2,970        2,678
 Inventories, net                                 33,533       23,101
 Other current assets                              3,770        4,655
 Assets held for sale                                644          644
 Deferred tax assets, net                          6,485        6,489
                                              ----------- ------------
   Total current assets                          159,844      231,387
Property and equipment, net                       12,170       11,233
Goodwill                                          67,644       67,644
Intangible assets, net                            28,126       38,779
Long-term investments, net                        58,311           --
Long-term deferred tax assets, net                42,503       40,078
Other assets                                       5,801        3,987
                                              ----------- ------------
   Total assets                               $  374,399   $  393,108
                                              =========== ============

     LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                             $   46,487   $   49,675
 Accrued wages and bonuses                        10,328        8,101
 Deferred revenue                                  5,765        5,308
 2023 convertible senior notes, net               36,611       97,548
 Other accrued liabilities                        11,272        8,915
                                              ----------- ------------
   Total current liabilities                     110,463      169,547
                                              ----------- ------------
Long-term liabilities:
 2013 convertible senior notes, net               55,000           --
 Other long-term liabilities                       3,511        3,585
                                              ----------- ------------
   Total long-term liabilities                    58,511        3,585
                                              ----------- ------------
   Total liabilities                             168,974      173,132
                                              ----------- ------------
Shareholders' equity :
 Preferred stock -- $.01 par value, 5,664
  shares authorized; none issued or
  outstanding                                         --           --
 Common stock -- no par value, 100,000 shares
  authorized; 22,609 and 22,312 shares issued
  and outstanding at June 30, 2008 and
  December 31, 2007                              223,951      226,873
 Accumulated deficit                             (20,397)     (11,285)
 Accumulated other comprehensive income:
   Cumulative translation adjustments              4,668        4,388
   Unrealized gain on hedge instruments                8           --
   Unrealized loss on available-for-sale
    investments                                   (2,805)          --
                                              ----------- ------------
   Total accumulated other comprehensive
    income                                         1,871        4,388
                                              ----------- ------------
   Total shareholders' equity                    205,425      219,976
                                              ----------- ------------
   Total liabilities and shareholders' equity $  374,399   $  393,108
                                              =========== ============
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                      (In thousands, unaudited)

                              For the Three Months For the Six Months
                                     Ended                Ended
                                    June 30,            June 30,
                              -------------------- -------------------
                                   2008     2007     2008      2007
                              ----------- -------- --------- ---------
Cash flows from operating
 activities:
 Net loss                        $(2,774) $(7,324) $ (9,112) $(12,716)
 Adjustments to reconcile net
  loss to net cash provided
  by operating activities:
   Depreciation and
    amortization                   6,827    6,334    13,777    12,708
   Inventory valuation
    allowance                        680    1,894     1,477     3,707
   Deferred income taxes            (836)  (2,790)     (903)   (3,610)
   (Gain) loss on early
    extinguishment of debt            31       --       (37)       --
   Stock-based compensation
    expense                        2,511    2,650     5,048     4,881
   Provisions for allowance
    for doubtful accounts            119       --       157        --
   Other                             207     (162)      384      (110)
Changes in operating assets
 and liabilities, net of
 acquisitions:
     Accounts receivable             266   (8,141)   14,634   (15,426)
     Other receivables              (617)   2,285      (293)      522
     Inventories                  (4,071)   3,099   (11,909)    2,718
     Other current assets            173      166     1,459       304
     Accounts payable                566    5,030    (3,206)     (247)
     Accrued wages and
      bonuses                      3,198      861     2,179       216
     Accrued restructuring           525    1,395       509     1,318
     Deferred revenue                811     (412)      435       417
     Other accrued
      liabilities                    648      909     1,726       729
                              ----------- -------- --------- ---------
 Net cash provided by (used
  in) operating activities         8,264    5,794    16,325    (4,589)
                              ----------- -------- --------- ---------

Cash flows from investing
 activities:
 Proceeds from the sale of
  auction rate securities             25    2,000    10,025    23,700
 Purchase of auction rate
  securities                          --   (4,250)       --   (12,850)
 Capital expenditures             (1,458)  (1,613)   (3,622)   (2,675)
 Proceeds from the sale of
  property and equipment              --    2,208        --     2,208
 Other                              (128)      (4)     (331)     (106)
                              ----------- -------- --------- ---------
 Net cash (used in) provided
  by investing activities         (1,561)  (1,659)    6,072    10,277
                              ----------- -------- --------- ---------

Cash flows from financing
 activities:
 Financing costs                    (129)      --    (2,539)       --
 Proceeds from issuance of
  2013 convertible senior
  notes                               --       --    55,000        --
 Purchase of capped call              --       --   (10,154)       --
 Payments on capital lease
  obligation                         (77)      --       (77)       --
 Repurchase of 2023
  convertible senior notes        (9,787)      --   (60,915)       --
 Net resettlement of
  restricted shares                 (312)    (253)     (353)     (253)
 Proceeds from issuance of
  common stock                     1,265    1,178     2,537     2,485
                              ----------- -------- --------- ---------
 Net cash (used in) provided
  by financing activities         (9,040)     925   (16,501)    2,232
                              ----------- -------- --------- ---------

Effect of exchange rate
 changes on cash                     (55)     (20)      227        17
                              ----------- -------- --------- ---------
Net (decrease) increase in
 cash and cash equivalents        (2,392)   5,040     6,123     7,937
 Cash and cash equivalents,
  beginning of period             59,037   26,631    50,522    23,734
                              ----------- -------- --------- ---------
 Cash and cash equivalents,
  end of period                  $56,645  $31,671  $ 56,645  $ 31,671
                              =========== ======== ========= =========

Supplemental non-cash
 disclosures:
 Capital lease obligation            368       --       368        --
                         REVENUE BY GEOGRAPHY
                      (In thousands, unaudited)

                   For the Three Months Ended For the Six Months Ended
                            June 30,                  June 30,
                   -------------------------- ------------------------
                        2008         2007         2008         2007
                   ------------- ------------ ------------ -----------
North America      $      28,687 $     28,778 $     53,931 $    53,932
Europe                    38,710       27,897       72,252      55,294
Asia Pacific              30,213       18,855 $     57,475      33,157
                   ------------- ------------ ------------ -----------
  Total            $      97,610 $     75,530 $    183,658 $   142,383
                   ============= ============ ============ ===========


North America      %        29.4 %       38.1 %       29.3 %      37.9
Europe                      39.6         36.9         39.4        38.8
Asia Pacific                31.0         25.0         31.3        23.3
                   ------------- ------------ ------------ -----------
  Total            %       100.0 %      100.0 %      100.0 %     100.0
                   ============= ============ ============ ===========
                          REVENUE BY MARKET
                      (In thousands, unaudited)

                               For the Three Months For the Six Months
                                      Ended               Ended
                                     June 30,            June 30,
                               -------------------- ------------------
                                  2008       2007      2008     2007
                               ---------- --------- --------- --------

Wireless                       $   46,513 $  29,316 $  79,096 $ 51,736
IP Networking & Messaging          13,933    20,240    25,778   39,503
Other Communications
 Networking                        18,660     5,552    40,349   12,703
                               ---------- --------- --------- --------
     Total Communications
      Networking                   79,106    55,108   145,223  103,942
                               ---------- --------- --------- --------
Medical                             5,482     9,479    13,490   17,815
Other Commercial                   13,022    10,943    24,945   20,626
                               ---------- --------- --------- --------
     Total Commercial              18,504    20,422    38,435   38,441
                               ---------- --------- --------- --------
     Total Company             $   97,610 $  75,530 $ 183,658 $142,383
                               ========== ========= ========= ========


Wireless                       %     47.6 %    38.8 %    43.1 %   36.3
IP Networking & Messaging            14.3      26.8      14.0     27.8
Other Communications
 Networking                          19.1       7.4      22.0      8.9
                               ---------- --------- --------- --------
     Total Communications
      Networking                     81.0      73.0      79.1     73.0
                               ---------- --------- --------- --------
Medical                               5.6      12.5       7.3     12.5
Other Commercial                     13.4      14.5      13.6     14.5
                               ---------- --------- --------- --------
     Total Commercial          %     19.0 %    27.0 %    20.9 %   27.0
                               ---------- --------- --------- --------
     Total Company             %    100.0 %   100.0 %   100.0 %  100.0
                               ========== ========= ========= ========
        RECONCILIATION OF GAAP to NON-GAAP FINANCIAL MEASURES
                      (In thousands, unaudited)

                              For the Three Months For the Six months
                                     Ended                Ended
                                    June 30,            June 30,
                              -------------------- -------------------
                                  2008     2007      2008      2007
                              ---------- --------- --------- ---------
GROSS MARGIN:
   GAAP gross margin            $24,514  $ 15,467  $ 44,081  $ 31,475
                              ========== ========= ========= =========
    (a) Amortization of
     acquired intangible
     assets (I)                   3,923     3,234     8,038     6,467
    (b) Amortization of
     deferred compensation           --        25        --        50
    (d) Purchase accounting
     adjustments                     --       101        --       250
    (e) Stock-based
     compensation                   270       270       514       532
                              ---------- --------- --------- ---------
   Total Non-GAAP adjustments     4,193     3,630     8,552     7,299
                              ---------- --------- --------- ---------
   Non-GAAP gross margin        $28,707  $ 19,097  $ 52,633  $ 38,774
                              ========== ========= ========= =========

 RESEARCH AND DEVELOPMENT:
   GAAP research and
    development                 $13,047  $ 11,529  $ 25,697  $ 22,309
                              ========== ========= ========= =========
    (b) Amortization of
     deferred compensation           --      (160)       --      (320)
    (e) Stock-based
     compensation                  (785)     (712)   (1,597)   (1,314)
                              ---------- --------- --------- ---------
   Total Non-GAAP adjustments      (785)     (872)   (1,597)   (1,634)
                              ---------- --------- --------- ---------
   Non-GAAP research and
    development                 $12,262  $ 10,657  $ 24,100  $ 20,675
                              ========== ========= ========= =========

 SELLING, GENERAL AND
  ADMINISTRATIVE:
   GAAP selling, general and
    administrative              $13,102  $ 11,829  $ 25,952  $ 23,257
                              ========== ========= ========= =========
    (b) Amortization of
     deferred compensation           --      (282)       --      (564)
    (c) Integration expenses         --      (263)       --      (377)
    (d) Purchase accounting
     adjustments                     --       (90)       --      (180)
    (e) Stock-based
     compensation                (1,456)   (1,668)   (2,937)   (3,035)
    (f) Gain on sale of
     building                        --       135        --       135
                              ---------- --------- --------- ---------
   Total Non-GAAP adjustments    (1,456)   (2,168)   (2,937)   (4,021)
                              ---------- --------- --------- ---------
   Non-GAAP selling, general
    and administrative          $11,646  $  9,661  $ 23,015  $ 19,236
                              ========== ========= ========= =========

INCOME (LOSS) FROM
 OPERATIONS:
   GAAP loss from operations    $(3,535) $(10,356) $(10,771) $(17,669)
                              ========== ========= ========= =========
    (a) Amortization of
     acquired intangible
     assets (I)                   5,225     4,255    10,644     8,513
    (b) Amortization of
     deferred compensation           --       467        --       934
    (c) Integration expenses         --       263        --       377
    (d) Purchase accounting
     adjustments                     --       191        --       430
    (e) Stock-based
     compensation                 2,511     2,650     5,048     4,881
    (f) Restructuring and
     other charges                  598     1,444       598     1,532
    (g) Gain on sale of
     building                        --      (135)       --      (135)
                              ---------- --------- --------- ---------
   Total Non-GAAP adjustments     8,334     9,135    16,290    16,532
                              ---------- --------- --------- ---------
   Non-GAAP income (loss)
    from operations             $ 4,799  $ (1,221) $  5,519  $ (1,137)
                              ========== ========= ========= =========

NET INCOME (LOSS):
   GAAP net loss                $(2,774) $ (7,324) $ (9,112) $(12,716)
                              ========== ========= ========= =========
    (a) Amortization of
     acquired intangible
     assets (I)                   5,225     4,255    10,644     8,513
    (b) Amortization of
     deferred compensation           --       467        --       934
    (c) Integration expenses         --       263        --       377
    (d) Purchase accounting
     adjustments                     --       191        --       430
    (e) Stock-based
     compensation                 2,511     2,650     5,048     4,881
    (f) Restructuring and
     other charges                  598     1,444       598     1,532
    (g) Gain on sale of
     building                        --      (135)       --      (135)
    (h) Income tax effect of
     reconciling items           (1,771)   (1,875)   (3,328)   (3,093)
                              ---------- --------- --------- ---------
   Total Non-GAAP adjustments     6,563     7,260    12,962    13,439
                              ---------- --------- --------- ---------
Non-GAAP net income (loss)      $ 3,789  $    (64) $  3,850  $    723
                              ========== ========= ========= =========

GAAP weighted average shares
 (diluted) (II)                  22,423    21,802    22,335    21,742
 Non-GAAP adjustment              6,678        --     6,432       687
                              ---------- --------- --------- ---------
Non-GAAP weighted average
 shares (diluted) (II)           29,101    21,802    28,767    22,429
                              ========== ========= ========= =========

GAAP net loss per share
 (diluted) (II)                 $ (0.12) $  (0.34) $  (0.41) $  (0.58)
 Non-GAAP adjustments
  detailed above                   0.26      0.34      0.57      0.61
                              ---------- --------- --------- ---------
Non-GAAP net income (loss)
 per share (diluted) (II)       $  0.14  $  (0.00) $   0.16  $   0.03
                              ========== ========= ========= =========

(I) Amortization of acquired intangible assets excluded from non-GAAP results includes Convedia, Intel MCPD, and Microware amortization expense that was previously included in non-GAAP results. Prior periods have been adjusted to reflect the current period presentation.

(II) For the three and six months ended June 30, 2007, the number of diluted weighted average shares outstanding calculation excludes 4.2 million shares underlying our 2023 and 2013 convertible senior notes as the effects would be anti-dilutive. For the three and six months ended June 30, 2008, the number of diluted weighted average shares outstanding calculation includes 6.0 million and 5.8 million shares, respectively, underlying our 2023 and 2013 convertible senior notes; as a result, the diluted earnings per share calculation excludes the interest expense, net of tax benefit, which amounted to $430 thousand and $802 thousand for the three and six months ended June 30, 2008.

RECONCILIATION OF GAAP TO NON-GAAP LINE ITEMS AS A PERCENT OF REVENUE
      AND EFFECTIVE TAX RATE FOR THE QUARTER ENDED JUNE 30, 2008
                             (Unaudited)

                                                       Income
                                                        (loss)
                                      Selling, Income  before
                            Research  General   (loss)  income   Ef-
                              and       and     from    tax    fective
                    Gross    Develop-  Admini- Opera-    pro-    Tax
                     Margin   ment    strative  tions  vision   Rate
                    ------- --------- -------- ------- ------- -------
GAAP                  25.1%     13.4%    13.4%  (3.6)%  (3.8)%   25.3%
                    ======= ========= ======== ======= ======= =======
 (a) Amortization
  of acquired
  intangible assets     4.0        --       --     5.3     5.3   (4.6)
 (e) Stock-based
  compensation          0.3     (0.8)    (1.5)     2.6     2.6   (2.2)
 (g) Restructuring
  and other charges      --        --       --     0.6     0.6   (0.5)
                    ------- --------- -------- ------- ------- -------
Non-GAAP              29.4%     12.6%    11.9%    4.9%    4.7%   18.0%
                    ======= ========= ======== ======= ======= =======

The Company excludes the following expenses, reversals, gains and losses from its non-GAAP financial measures, when applicable:

(a) Amortization of acquired intangible assets: Amortization of acquisition-related intangible assets primarily relate to core and existing technologies, patents, trade name and customer relationships that were acquired with the acquisition of Convedia and MCPD. The Company excludes the amortization of acquisition-related intangible assets because it does not reflect the Company's ongoing business and it does not have a direct correlation to the operation of the Company's business. In addition, in accordance with GAAP, the Company generally recognizes expenses for internally-developed intangible assets as they are incurred, notwithstanding the potential future benefit such assets may provide. Unlike internally-developed intangible assets, however, and also in accordance with GAAP, the Company generally capitalizes the cost of acquired intangible assets and recognizes that cost as an expense over the useful lives of the assets acquired (other than goodwill, which is not amortized, and acquired in-process technology, which is expensed immediately, as required under GAAP). As a result of their GAAP treatment, there is an inherent lack of comparability between the financial performance of internally-developed intangible assets and acquired intangible assets. Accordingly, the Company believes it is useful to provide, as a supplement to its GAAP operating results, non-GAAP financial measures that exclude the amortization of acquired intangibles in order to enhance the period-over-period comparison of its operating results, as there is significant variability and unpredictability across companies with respect to this expense.

(b) Amortization of deferred compensation: Deferred compensation expense consists of amortized expenses related to 25% of the purchase price per share less the exercise price of Convedia stock options to be paid to Convedia employees still employed by RadiSys after one year of service. The Company excludes the amortization of deferred compensation expense because it does not reflect the Company's ongoing business and it does not have a direct correlation to the operation of the Company's business.

(c) Integration expenses: Integration expenses consist of expenses related to the integration effort between the Company and Convedia. The Company excludes integration expenses because it does not reflect the Company's ongoing business and it does not have a direct correlation to the operation of the Company's business.

(d) Purchase accounting adjustments: Purchase accounting adjustments consist of adjustments for fair value accounting treatment of Convedia assets. These adjustments relate to the write-down of deferred revenue to the cost to complete the revenue earnings process. The Company excludes the purchase accounting adjustments because it does not reflect the Company's ongoing business and it does not have a direct correlation to the operation of the Company's business.

(e) Stock-based compensation: Stock-based compensation consists of expenses recorded under SFAS 123(R), "Share-Based Payment," in connection with stock awards such as stock options, restricted stock awards and restricted stock units granted under the Company's equity incentive plans and shares issued pursuant to the Company's employee stock purchase plan. The Company excludes stock-based compensation from non-GAAP financial measures because it is a non-cash measurement that does not reflect the Company's ongoing business and because the Company believes that investors want to understand the impact on the Company of the adoption of SFAS 123(R); the Company believes that the provision of non-GAAP information that excludes stock-based compensation improves the ability of investors to compare its period-over-period operating results, as there is significant variability and unpredictability across companies with respect to this expense.

(f) Restructuring and other charges (reversals): Restructuring and other charges primarily relate to activities engaged in by the Company's management to simplify its infrastructure. Restructuring and other charges are excluded from non-GAAP financial measures because they are not considered core operating activities and the occurrence of such costs are infrequent. Although the Company has engaged in various restructuring activities over the past several years, each has been a discrete, extraordinary event based on a unique set of business objectives. The Company does not engage in restructuring activities on a regular basis or in the ordinary course of business. As such, the Company believes it is appropriate to exclude restructuring charges from its non-GAAP financial measures, as it enhances the ability of investors to compare the Company's period-over-period operating results.

(g) Other special items: This amount arises from the sale of a building in the second quarter of 2007. The Company excludes special items, such as this, because the transaction does not reflect the Company's ongoing business and does not have a direct correlation to the operation of the Company's business.

(h) Income taxes: Income tax provision/ (benefit) associated with non-GAAP adjustments.

The tables below are related to guidance estimates for the quarter ending September 30, 2008:

             RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE
          NET INCOME (LOSS) AND NET INCOME (LOSS) PER SHARE
          (In millions, except per share amounts, unaudited)

                                       Estimates for the Quarter Ended
                                             September 30, 2008
                                       -------------------------------
                                          Low End          High End
                                       -------------------------------
GAAP net income (loss) (assumes tax
 rate of 25%)                          $        (1.4)   $         0.4
                                       ==============   ==============
    Amortization of acquired
     intangible assets                           5.2              5.2
    Stock-based compensation                     2.3              2.3
    Income tax effect of reconciling
     items                                      (1.9)            (1.9)
                                       --------------   --------------
         Total adjustments                       5.6              5.6
                                       --------------   --------------
Non-GAAP net income (assumes tax rate
 of 25%)                               $         4.2    $         6.0
                                       ==============   ==============

GAAP weighted average shares (diluted)
 (I)                                            22.6             23.4
    Non-GAAP adjustment                          6.6              5.8
                                       --------------   --------------
Non-GAAP weighted average shares
 (diluted) (II)                                 29.2             29.2
                                       ==============   ==============

GAAP net income (loss) per share
 (diluted) (I)                         $       (0.06)   $        0.01
    Non-GAAP adjustments detailed
     above                                      0.22             0.21
                                       --------------   --------------
Non-GAAP net income per share
 (diluted) (II)                        $        0.16    $        0.22
                                       ==============   ==============

(I) The effects of the 2023 and 2013 convertible senior notes were excluded in the computation of diluted earnings per share as the effect would be anti-dilutive.

(II) The diluted weighted average shares outstanding calculation includes shares underlying the 2023 and 2013 convertible senior notes, and as a result the diluted earnings per share calculation excludes the interest expense for the 1.357% convertible senior notes due 2023 and the interest expense for the 2.75% convertible senior notes due 2013, net of tax. Total net interest expense added back to net income amounted to $423 thousand.

             RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE
                 RESEARCH AND DEVELOPMENT EXPENSE AND
             SELLING, GENERAL AND ADMINISTRATIVE EXPENSE
                       (In millions, unaudited)

                              Estimates at the midpoint of the Revenue
                                       and Per Share Guidance
                                       for the Quarter Ended
                                         September 30, 2008
                              ----------------------------------------
                                  Research and       Selling, General
                                   Development      and Administrative
                                     Expense             Expense
                              --------------------- ------------------
GAAP                            $             12.2    $          13.3
                              ===================== ==================
  Stock-based compensation                    (0.7)              (1.4)
                              --------------------- ------------------
Non-GAAP                        $             11.5    $          11.9
                              ===================== ==================

CONTACT:
RadiSys(R) Corporation
Brian Bronson, 1-503-615-1281
Chief Financial Officer
brian.bronson@radisys.com
or
Holly Stephens, 1-503-615-1321
Finance and Investor Relations Manager
holly.stephens@radisys.com

SOURCE: RadiSys(R) Corporation