SILICON GRAPHICS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts, unaudited) Predecessor Company Three Months Ended Sep. 29, 2006 $ 45,229 15,377 61,199 121,805 42,710 32,265 16,007 42,359 3,926 137,267 (15,462) (7,688) 11,391 (11,759) 340,397 328,638 2,382 $ 326,256
Successor Company Year Ended Jun. 27, 2008 150,103 $ 21,154 182,886 354,143 137,411 113,253 58,588 171,050 1,028 481,330 (127,187) (6,312) (6,893) (3,511) (143,903) (143,903) 9,352 (153,255) $ Nine Months Ended Jun. 29, 2007 187,805 8,706 144,553 341,064 162,362 91,446 44,040 125,320 3,601 426,769 (85,705) (4,532) (4,347) (355) (94,939) (94,939) 8,703 (103,642)
Three Months Ended Jun. 27 2008 Product and other revenue Product revenue from related party (1) Global services revenue Total revenue Costs and expenses: Cost of product and other revenue Cost of global services revenue Research and development (2) Selling, general and administrative Other operating expense, net Total costs and expenses Operating loss Interest expense Interest expense from related parties Interest and other income (expense), net (3) Loss before reorganization items and income taxes Reorganization items, net Income (loss) before income taxes Income tax provision Net income (loss) Net income (loss) per share: Basic Diluted Weighted-average shares used to compute net income (loss) per share: Basic Diluted $ $ 39,909 $ 6,407 47,553 93,869 32,743 31,608 14,308 43,179 603 122,441 (28,572) (1,691) (1,602) (1,154) (33,019) (33,019) 2,134 (35,153) $ Jun. 29, 2007 73,008 $ 1,250 48,037 122,295 61,114 29,034 14,870 41,697 358 147,073 (24,778) (1,340) (1,545) (1,728) (29,391) (29,391) 7,537 (36,928) $
$ $
(3.03) $ (3.03) $
(3.32) $ (3.32) $
(13.55) $ (13.55) $
(9.32) (9.32)
$ $
1.20 0.77
11,585 11,585
11,125 11,125
11,307 11,307
11,125 11,125
271,563 423,875
(1) Represents product sales to SGI Japan, a related party of which we owned a 10% interest at June 27, 2008 and at September 29, 2006. (2) Fiscal 2008 includes approximately $2 million of in-process research and development resulting from our acquisition of certain assets formerly owned by Linux Networx, Inc. (3) Fiscal 2008 includes a gain of approximately $4 million on the sale of our investment in MicroUnity Systems Engineering, Inc. and a write-down of approximately $6 million of our equity investment in SGI Japan to the estimated fair value of the investment, which was approximately $15 million at June 27, 2008. The three-month period ended September 29, 2006 includes a pre-tax gain of approximately $10 million on the sale of a portion of the Predecessor Company's investment in SGI Japan.