SANTA CLARA, Calif., Jan. 29, 2015 /PRNewswire/ -- Gigamon(® )Inc. (NYSE:GIMO), the leader in traffic visibility solutions with the innovative Visibility Fabric(TM) architecture, today released financial results for the fourth quarter and fiscal year ended December 27, 2014.

Fourth Quarter 2014 Financial Highlights:


    --  Revenues were $51.3 million, up 31% sequentially from the third quarter
        of fiscal 2014 and up 19% year-over-year.
    --  GAAP gross margin was 77%, compared to 80% in the fourth quarter of
        fiscal 2013.
    --  Non-GAAP gross margin was 77%, compared to 81% in the fourth quarter of
        fiscal 2013.
    --  GAAP net income was $2.9 million, or $0.09 per diluted share, compared
        to GAAP net loss of $0.1 million, or $0.00 per diluted share, in the
        fourth quarter of fiscal 2013.
    --  Non-GAAP net income was $6.1 million, or $0.18 per diluted share,
        compared to non-GAAP net income of $6.0 million, or $0.18 per diluted
        share, in the fourth quarter of fiscal 2013.

Fiscal Year 2014 Financial Highlights:


    --  Revenues were $157.1 million, up 12% from fiscal 2013.
    --  GAAP gross margin was 76%, compared to 78% in fiscal 2013.
    --  Non-GAAP gross margin was 77%, compared to 81% in fiscal 2013.
    --  GAAP net loss was $40.8 million, or $1.27 per diluted share, compared to
        GAAP net loss of $9.5 million, or $0.39 per diluted share, in fiscal
        2013.
    --  Non-GAAP net income was $4.0 million, or $0.12 per diluted share,
        compared to non-GAAP net income of $15.9 million, or $0.53 per diluted
        share, in fiscal 2013.

"We are very pleased to have delivered record quarterly revenue of $51.3 million in the fourth quarter and a second consecutive quarter of non-GAAP profitability," said Paul Hooper, chief executive officer of Gigamon. "Our solid results were driven by continued strong performance in our Enterprise and Federal businesses, as well as a number of larger transactions from new and existing customers. We exited 2014 with healthy momentum and remain sharply focused on execution."

Recent Business Highlights:


    --  Announced new visibility solutions into emerging threat sources with
        integrated SSL support and enhancements for multi-tiered security.
    --  Received Frost & Sullivan's 2015 Best Practices Award for Global VoLTE
        Network Monitoring Systems, the 2014 Network World Asia's Readers'
        Choice Product Excellence Awards for Network Analytics and Traffic
        Management, and Telecom Asia's Business Analytics Innovation of the Year
        Award.
    --  Announced a strategic initiative to introduce a software only version of
        our GigaVUE-OS for select third party white box hardware providers.
    --  Launched the Gigamon Partner Program, an enhanced worldwide channel
        program for our VAR partners.
    --  Appointed Scott Sullivan as vice president of worldwide channel sales.

Conference Call Information:

Gigamon will host a conference call and live webcast today at 5:00 p.m. ET (2:00 p.m. PT) to discuss its financial results for the fourth quarter and fiscal year ended December 27, 2014. Parties in the United States and Canada can access the call by dialing +1-888-471-3843, using conference code 7350156. International parties can access the call by dialing +1-719-325-2463, using conference code 7350156.

The webcast will be accessible on Gigamon's investor relations website at http://investor.gigamon.com for a period of one year. A telephonic replay of the conference call will be available through Thursday, February 5, 2015. To access the replay, parties in the United States and Canada should call +1-888-203-1112 and enter conference code 7350156. International parties should call +1-719-457-0820 and enter conference code 7350156.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures that exclude stock-based compensation and related payroll taxes, the income tax effect of these stock-based compensation related expenses and a valuation allowance against deferred tax assets. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. Gigamon considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the company, exclusive of unusual events or factors that do not directly affect what we consider to be our core operating performance, and are used by the company's management for that purpose. In addition, investors often use similar measures to evaluate the operating performance of a company. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company's operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure attached to this release.

Legal Notice Regarding Forward Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, but are not limited to, our business momentum and our strategic product and channel initiatives. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include our ability to continue to deliver and improve our products and successfully develop new products; customer acceptance and purchase of our existing products and new products; our ability to retain existing customers and generate new customers; the market for network traffic visibility solutions not continuing to develop; competition from other products and services; and general market, political, economic and business conditions. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the period ended September 27, 2014. The forward-looking statements in this press release are based on information available to Gigamon as of the date hereof, and Gigamon disclaims any obligation to update any forward-looking statements, except as required by law.

About the Visibility Fabric architecture

At Gigamon we realized that delivering the visibility essential to manage, analyze and secure the complex system that is the IT infrastructure requires a new approach. With millions of traffic flows across thousands of endpoints, visibility needs to be pervasive, intelligent and dynamic. Using our patented, unique technology, we created an innovative new approach for delivering this visibility called the Visibility Fabric architecture. This new approach is intelligent and versatile in its ability to enable visibility into the network. For more information visit http://www.gigamon.com/traffic-visibility-fabric.

About Gigamon

Gigamon provides an intelligent Visibility Fabric(TM) architecture for enterprises, data centers and service providers around the globe. Gigamon's technology empowers infrastructure architects, managers and operators with pervasive and dynamic intelligent visibility of traffic across both physical and virtual environments without affecting the performance or stability of the production network. Through patented technologies and centralized management, the Gigamon GigaVUE portfolio of high availability and high density products intelligently delivers the appropriate network traffic to management, analysis, compliance and security tools. Since 2004 Gigamon has been designing and building traffic visibility products, and its solutions are deployed globally across vertical markets including over half of the Fortune 100 and many government and federal agencies. www.gigamon.com


                                                                                             Gigamon Inc.

                                                                                Consolidated Statements of Operations

                                                                               (In thousands, except per share amounts)

                                                                                             (unaudited)


                                                                                   Three Months Ended                        Fiscal Year Ended
                                                                                                                             -----------------

                                                                      December 27,    December 28,
                                                                           2014             2013       December 27, 2014 December 28, 2013
                                                                     -------------    -------------    ----------------- -----------------

    Revenue:

    Product                                                                                $36,790                                           $31,698               $105,594   $101,717

    Services                                                                14,461                               11,389                        51,536     38,578
                                                                            ------                               ------                        ------     ------

    Total revenue                                                           51,251                               43,087                       157,130    140,295

    Cost of revenue:

    Product                                                                 10,319                                7,646                        31,001     26,103

    Services                                                                 1,722                                1,170                         6,447      4,727
                                                                             -----                                -----                         -----      -----

    Total cost of revenue                                                   12,041                                8,816                        37,448     30,830
                                                                            ------                                -----                        ------     ------

    Gross profit                                                            39,210                               34,271                       119,682    109,465

    Operating expenses:

    Research and development                                                10,922                               10,341                        42,806     42,067

    Sales and marketing                                                     20,387                               18,004                        76,063     72,024

    General and administrative                                               5,015                                4,682                        20,683     25,575
                                                                             -----                                -----                        ------     ------

    Total operating expenses                                                36,324                               33,027                       139,552    139,666
                                                                            ------                               ------                       -------    -------

    Income (loss) from operations                                            2,886                                1,244                      (19,870)   (30,201)

    Other income (expense):

    Interest income                                                             92                                   60                           308         95

    Other expense, net                                                        (31)                                (17)                         (94)      (94)
                                                                               ---                                  ---                           ---        ---

    Income (loss) before income tax (provision) benefit                      2,947                                1,287                      (19,656)   (30,200)

    Income tax (provision) benefit                                            (41)                             (1,375)                     (21,134)     20,663
                                                                               ---                               ------                       -------     ------

    Net income (loss)                                                        2,906                                 (88)                     (40,790)    (9,537)

    Accretion of preferred stock to redemption value and
     issuance costs                                                              -                                   -                            -   (1,088)

    Earnings distributable to preferred stockholders                             -                                   -                            -     1,107
                                                                               ---                                 ---                          ---     -----

    Net income (loss) attributable to common stockholders                                   $2,906                                             $(88)             $(40,790)  $(9,518)
                                                                                            ======                                              ====               ========    =======

    Net income (loss) per share attributable to common stockholders:

    Basic                                                                                    $0.09                                      $          -               $(1.27)   $(0.39)
                                                                                             =====                                    ===        ===                ======     ======

    Diluted                                                                                  $0.09                                      $          -               $(1.27)   $(0.39)

    Weighted average shares used in computing net income (loss) per
     share attributable to common stockholders:

    Basic                                                                   32,746                               31,246                        32,200     24,722
                                                                            ======                               ======                        ======     ======

    Diluted                                                                 33,606                               31,246                        32,200     24,722
                                                                            ======                               ======                        ======     ======


                                                         Gigamon Inc.

                                                  Consolidated Balance Sheets

                                                        (In thousands)

                                                          (unaudited)


                                                                         December 27, December 28,

                                                                                 2014                   2013
                                                                                 ----                   ----

    Assets

    Current assets:

    Cash and cash equivalents                                                              $38,941            $79,908

    Short-term investments                                                    110,465                 58,242

    Accounts receivable, net                                                   28,686                 24,528

    Inventories, net                                                            6,551                  1,484

    Deferred tax assets                                                           150                  3,574

    Prepaid expenses and other current assets                                   5,316                  5,606
                                                                                -----                  -----

    Total current assets                                                      190,109                173,342

    Property and equipment, net                                                 7,387                  4,389

    Deferred tax assets, non-current                                               64                 17,315

    Other assets                                                                  426                    471

    Total assets                                                                          $197,986           $195,517
                                                                                          ========           ========

    Liabilities and Stockholders' Equity

    Current liabilities:

    Accounts payable                                                                        $2,391             $1,405

    Accrued liabilities                                                        22,838                 22,401

    Deferred revenue                                                           42,183                 37,592

    Gigamon LLC members' distribution payable                                       -                   476
                                                                                  ---                   ---

    Total current liabilities                                                  67,412                 61,874

    Deferred revenue, non-current                                              13,322                  9,884

    Deferred tax liability, non-current                                           150                      -

    Other liabilities                                                           1,667                    321


    Stockholders' equity:

    Common stock                                                                    3                      3

    Treasury stock                                                           (12,469)              (12,469)

    Additional paid in capital                                                177,714                144,810

    Accumulated other comprehensive (loss) income                                (94)                    23

    Accumulated deficit                                                      (49,719)               (8,929)
                                                                              -------                 ------

    Total stockholders' equity                                                115,435                123,438


    Total liabilities and stockholders' equity                                            $197,986           $195,517
                                                                                          ========           ========


                                                                                 Gigamon Inc.

                                                                     Consolidated Statements of Cash Flows

                                                                                (In thousands)

                                                                                  (unaudited)


                                                                      Three Months Ended                    Fiscal Year Ended
                                                                      ------------------                   -----------------

                                                           December 27,   December 28,   December 27,   December 28,

                                                                   2014                           2013                       2014       2013
                                                                   ----                           ----                       ----       ----

    CASH FLOWS FROM OPERATING ACTIVITIES:

    Net income (loss)                                                           $2,906                                     $(88)             $(40,790)  $(9,537)

    Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:

    Depreciation and amortization                                 1,568                            886                      5,278      2,850

    Stock-based compensation expense                              6,023                          7,186                     24,658     32,543

    Deferred income taxes                                          (52)                         1,293                     20,825   (20,889)

    Inventory write-down                                            824                            207                      3,760        852

    Loss on disposal of fixed assets                                  -                             -                         -        14

    Changes in operating assets and liabilities:

    Accounts receivable                                         (9,117)                         2,507                    (4,158)   (3,851)

    Inventories                                                   (633)                       (1,671)                   (8,229)     1,400

    Prepaid expenses and other current assets                     1,234                        (1,005)                     (950)   (3,274)

    Accounts payable                                              (526)                         (115)                       963    (1,758)

    Accrued liabilities and other liabilities                     7,620                          6,532                      1,709      8,302

    Deferred revenue                                              6,117                          6,531                      8,029     16,656


       Net cash provided by operating activities                 15,964                         22,263                     11,095     23,308

    CASH FLOWS FROM INVESTING ACTIVITIES:

    Purchase of short-term investments                         (15,607)                      (19,383)                  (87,698)   (59,725)

    Proceeds from sales of short-term investments                 1,010                          2,000                      3,010      2,000

    Proceeds from maturities of short-term
     investments                                                 11,100                              -                    32,607          -

    Purchase of property and equipment                            (514)                       (1,216)                   (7,614)   (4,042)
                                                                   ----                         ------                     ------     ------

       Net cash used in investing activities                    (4,011)                      (18,599)                  (59,695)   (61,767)

    CASH FLOWS FROM FINANCING ACTIVITIES:

    Proceeds from employee stock purchase plan                        -                             -                     5,878          -

    Proceeds from exercise of stock option                          449                          1,608                      5,364      1,719

    Proceeds from (costs paid for) initial public
     offering, net                                                    -                         (111)                       (8)    95,280

    Proceeds from follow-on public offering, net                      -                        10,232                          -    10,232

    Shares repurchased for tax withholdings on
     vesting of restricted stock units                            (514)                         (518)                   (3,125)     (518)

    Distribution of income to Gigamon LLC members                     -                          (24)                     (476)   (7,021)
                                                                    ---                           ---                       ----     ------

       Net cash (used in) provided by financing
        activities                                                 (65)                        11,187                      7,633     99,692
                                                                    ---                         ------                      -----     ------

    NET INCREASE (DECREASE) IN CASH AND CASH
     EQUIVALENTS                                                 11,888                         14,851                   (40,967)     61,233

    CASH AND CASH EQUIVALENTS -Beginning of
     period                                                      27,053                         65,057                     79,908     18,675
                                                                 ------                         ------                     ------     ------

    CASH AND CASH EQUIVALENTS - End of period                                  $38,941                                   $79,908                $38,941    $79,908
                                                                               =======                                   =======                =======    =======


                                                                                    Gigamon Inc.

                                                               Reconciliation of GAAP to Non-GAAP Financial Measures

                                                                         (In thousands, except percentages)

                                                                                    (unaudited)


                                                    Three Months Ended                                       Fiscal Year Ended
                                                   ------------------                                     -----------------

                                         December 27,                December 28,                  December 27,                December 28,

                                                 2014                         2013                           2014                         2013
                                                 ----                         ----                           ----                         ----

    Revenue                                    51,251                       43,087                        157,130                      140,295

    Reconciliation of Gross Profit and
     Gross Margin to Non-GAAP Gross
     Profit and Non-GAAP Gross Margin:

    GAAP gross profit                          39,210                       34,271                        119,682                      109,465

    Stock-based
     compensation expense                         317                          449                          1,679                        3,496

    Stock-based
     compensation related
     payroll taxes                                  3                            -                            64                            -

    Performance unit plan
     compensation expense                           -                                                                                   353

                                                                              -                             -

    Non-GAAP gross profit                                  $39,530                                       $34,720                                 $121,425   $113,314
                                                           =======                                       =======                                 ========   ========

    GAAP gross margin                             77%                         80%                           76%                         78%

    Non-GAAP gross margin                         77%                         81%                           77%                         81%

    Reconciliation of Operating Income
     (loss) and Operating Margin to Non-
     GAAP Operating Income and Non-GAAP
     Operating Margin:

    GAAP operating income
     (loss)                                     2,886                        1,244                       (19,870)                    (30,201)

    Stock-based
     compensation expense                       6,024                        7,186                         24,658                       32,543

    Stock-based
     compensation related
     payroll taxes                                 23                            -                           821                            -

    Performance unit plan
     compensation expense                           -                           -                             -                      20,371


    Non-GAAP operating
     income                                                 $8,933                                        $8,430                                   $5,609    $22,713
                                                            ======                                        ======                                   ======    =======

    Reconciliation of Net Income (Loss)
     Attributable To Common Stockholders
     to Non-GAAP Net Income:

    GAAP net income (loss)
     attributable to common
     stock holders                                          $2,906                                         $(88)                               $(40,790)  $(9,518)

    Stock-based
     compensation expense                       6,024                        7,186                         24,658                       32,543

    Stock-based
     compensation related
     payroll taxes                                 23                            -                           821                            -

    Accretion of preferred
     stock                                          -                           -                             -                       1,088

    Loss attributable to
     preferred stock
     holders                                        -                           -                             -                     (1,107)

    Performance unit plan
     compensation expense                           -                           -                             -                      20,371

    Tax benefit upon
     conversion of LLC to a
     C Corporation                                  -                           -                                                    14,811

                                                                                                            -

    Income tax effect of
     Non-GAAP adjustments                     (2,811)                     (1,128)                        19,271                     (42,295)

    Non-GAAP net income                                     $6,142                                        $5,970                                   $3,960    $15,893
                                                            ======                                        ======                                   ======    =======


                                                                              Gigamon Inc.

                                                   Reconciliation of GAAP to Non-GAAP Financial Measures (continued)

                                                                (In thousands, except per share amounts)

                                                                              (unaudited)


                                                        Three Months Ended                    Fiscal Year Ended
                                                        ------------------                    -----------------

                                              December 27,   December 28,   December 27,   December 28,

                                                      2014                           2013                               2014      2013
                                                      ----                           ----                               ----      ----

    Reconciliation of Diluted Net Income
     (Loss) per Share to Non-GAAP Diluted Net
     Income (Loss) per Share:

    GAAP diluted net income (loss)
     per share                                                      $0.09                              $                  -            $(1.27)  $(0.39)

    Stock-based compensation
     expense                                          0.18                           0.23                               0.79      1.32

    Stock-based compensation
     related payroll taxes                               -                             -                                 -        -

    Accretion of preferred stock                         -                             -                                 -     0.04

    Loss attributable to preferred
     stock holders                                       -                             -                                 -   (0.04)

    Performance unit plan
     compensation expense                                -                             -                                 -     0.82

    Tax benefit upon conversion of
     LLC to a C corporation                              -                             -                                 -     0.60

    Income tax effect of non-GAAP
     adjustments                                    (0.08)                        (0.04)                              0.60    (1.71)

    Impact of difference in number
     of GAAP and non-GAAP diluted
     shares                                              -                        (0.01)                                     (0.11)
                                                                                                                       -
                                                                                                                     ---

    Non-GAAP diluted net income
     (loss) per share                                               $0.18                                             $0.18               $0.12     $0.53
                                                                    =====                                             =====               =====     =====

    Reconciliation of Diluted Weighted-
     Average Number of Shares to Non-GAAP
     Diluted Weighted-Average Number of
     Shares:

    GAAP diluted weighted-average
     number of shares                               33,606                         31,246                             32,200    24,722

    Dilutive impact due to stock-
     based compensation                                580                          2,100                              1,394     5,323

    Non-GAAP diluted weighted-
     average number of shares                       34,186                         33,346                             33,594    30,045
                                                    ======                         ======                             ======    ======


                                                                                                                                                                                                            Reconciliation of GAAP to Non-GAAP Consolidated Statements of Operations

                                                                                                                                                                                                       For the Three months and Fiscal Year Ended December 27, 2014 and December 28, 2013

                                                                                                                                                                                                                    (In thousands, except per share amounts and percentages)

                                                                                                                                                                                                                                          (unaudited)


                                                                                     Three Months Ended                                                                                                         Fiscal Year Ended
                                                                                  ------------------                                                                                                -----------------

                                                     December 27, 2014                                December 28, 2013                                         December 27, 2014                             December 28, 2013
                                                     -----------------                                -----------------                                         -----------------                             -----------------

                                             As     Adjustments     Non-GAAP      As           Adjustments       Non-GAAP                As      Adjustments    Non-GAAP       As      Adjustments Non-GAAP

                                          Reported                             Reported                                               Reported                              Reported
                                          --------                             --------                                               --------                              --------

    Revenue:

    Product                                             $36,790                         $                     -                         $36,790                                $31,698                        $                     -                             $31,698                                   $105,594                          $           -             $105,594            $101,717    $       -    $101,717

    Service                                  14,461                          -                                      $14,461               11,389                           -                            $11,389                                          51,536                         -                     $51,536                     38,578                      -             $38,578
                                             ------                        ---                                                           ------                         ---                                                                            ------                       ---                                                ------                     ---

    Total revenue                            51,251                          -                           51,251                43,087                         -                  43,087                                        157,130                         -                  157,130          140,295                         -                  140,295

    Cost of revenue:

    Product (1) (3)                          10,319                      (130)                           10,189                 7,646                     (215)                   7,431                                         31,001                     (959)                   30,042           26,103                   (2,308)                   23,795

    Service (1) (3)                           1,722                      (190)                            1,532                 1,170                     (234)                     936                                          6,447                     (784)                    5,663            4,727                   (1,541)                    3,186
                                              -----                       ----                             -----                 -----                      ----                      ---                                          -----                      ----                     -----            -----                    ------                     -----

                                             12,041                      (320)                           11,721                 8,816                     (449)                   8,367                                         37,448                   (1,743)                   35,705           30,830                   (3,849)                   26,981
                                             ------                       ----                            ------                 -----                      ----                    -----                                         ------                    ------                    ------           ------                    ------                    ------

    Gross profit                             39,210                        320                            39,530                34,271                       449                   34,720                                        119,682                     1,743                   121,425          109,465                     3,849                   113,314
                                             ------                        ---                            ------                ------                       ---                   ------                                        -------                     -----                   -------          -------                     -----                   -------

    Product Gross Margin                        72%                                                        72%                  76%                                              77%                                           71%                                               72%             74%                                               77%

    Service Gross Margin                        88%                                                        89%                  90%                                              92%                                           87%                                               89%             88%                                               92%

    Total Gross Margin                          77%                                                        77%                  80%                                              81%                                           76%                                               77%             78%                                               81%

    Operating expenses:

    Research and development
     (1) (3)                                 10,922                    (2,186)                            8,736                10,341                   (2,620)                   7,721                                         42,806                   (8,523)                   34,283           42,067                  (16,655)                   25,412

    Sales and marketing (1)
     (3)                                    20,387                    (1,934)                           18,453                18,004                   (2,606)                  15,398                                         76,063                   (8,433)                   67,630           72,024                  (19,025)                   52,999

    General and
     administrative (1) (3)                   5,015                    (1,607)                            3,408                 4,682                   (1,511)                   3,171                                         20,683                   (6,780)                   13,903           25,575                  (13,385)                   12,190
                                              -----                     ------                             -----                 -----                    ------                    -----                                         ------                    ------                    ------           ------                   -------                    ------

    Total operating expenses                 36,324                    (5,727)                           30,597                33,027                   (6,737)                  26,290                                        139,552                  (23,736)                  115,816          139,666                  (49,065)                   90,601
                                             ------                     ------                            ------                ------                    ------                   ------                                        -------                   -------                   -------          -------                   -------                    ------

    Income (loss) from
     operations                               2,886                      6,047                             8,933                 1,244                     7,186                    8,430                                       (19,870)                   25,479                     5,609         (30,201)                   52,914                    22,713
                                              -----                      -----                             -----                 -----                     -----                    -----                                        -------                    ------                     -----          -------                    ------                    ------

    Other income (expense):

    Interest income                              92                          -                               92                    60                         -                      60                                            308                         -                      308               95                         -                       95

    Other expense, net                         (31)                         -                             (31)                 (17)                        -                    (17)                                          (94)                        -                     (94)            (94)                        -                     (94)
                                                ---                        ---                              ---                   ---                       ---                     ---                                            ---                       ---                      ---              ---                       ---                      ---

    Income (loss) before
     income taxes                             2,947                      6,047                             8,994                 1,287                     7,186                    8,473                                       (19,656)                   25,479                     5,823         (30,200)                   52,914                    22,714

    Income tax (expense)
     benefit (2) (4) (5)                       (41)                   (2,811)                          (2,852)              (1,375)                  (1,128)                 (2,503)                                      (21,134)                   19,271                   (1,863)          20,663                  (27,484)                  (6,821)

    Net income (loss)                         2,906                      3,236                             6,142                  (88)                    6,058                    5,970                                       (40,790)                   44,750                     3,960          (9,537)                   25,430                    15,893
                                              =====                      =====                             =====                   ===                     =====                    =====                                        =======                    ======                     =====           ======                    ======                    ======

    Accretion of preferred
     stock                                        -                         -                                -                    -                        -                       -                                             -                        -                        -         (1,088)                    1,088                         -

    Loss attributable to
     preferred stock holders                      -                         -                                -                    -                        -                       -                                             -                        -                        -           1,107                   (1,107)                        -

    Net income (loss) to
     common stock holders                                $2,906                                          $3,236                           $6,142                                  $(88)                                        $6,058                               $5,970                                  $(40,790)                               $44,750                $3,960            $(9,518)     $25,411      $15,893
                                                         ======                                          ======                           ======                                   ====                                         ======                               ======                                   ========                                =======                ======             =======      =======      =======

    Net income (loss) per share
     attributable to common stockholders:

    Basic                                                 $0.09                                           $0.10                            $0.19                           $          -                                         $0.19                                $0.19                                    $(1.27)                                 $1.39                 $0.12             $(0.39)       $1.03        $0.64
                                                          =====                                           =====                            =====                         ===        ===                                         =====                                =====                                     ======                                  =====                 =====              ======        =====        =====

    Diluted                                               $0.09                                           $0.09                            $0.18                           $          -                                         $0.18                                $0.18                                    $(1.27)                                 $1.39                 $0.12             $(0.39)       $0.91        $0.53
                                                          =====                                           =====                            =====                         ===        ===                                         =====                                =====                                     ======                                  =====                 =====              ======        =====        =====

    Weighted-average number of shares
     used in per share amounts:

    Basic                                    32,746                          -                           32,746                31,246                         -                  31,246                                         32,200                         -                   32,200           24,722                         -                   24,722
                                             ======                        ===                           ======                ======                       ===                  ======                                         ======                       ===                   ======           ======                       ===                   ======

    Diluted                                  33,606                        580                            34,186                31,246                     2,100                   33,346                                         32,200                     1,394                    33,594           24,722                     5,323                    30,045
                                             ======                        ===                            ======                ======                     =====                   ======                                         ======                     =====                    ======           ======                     =====                    ======

Notes:


    1. Includes stock-based compensation expense and related payroll taxes in
       three months and fiscal years ended December 27, 2014 and December 28,
       2013.
    2. Includes income tax effect of non-GAAP adjustments in the three months
       and fiscal years ended December 27, 2014 and December 28, 2013.
    3. Includes performance unit plan compensation related expenses in the
       fiscal year ended December 28, 2013.
    4. Amount for the fiscal year ended December 28, 2013 includes tax benefit
       recorded upon the conversion from an LLC to a C Corporation on May 31,
       2013.
    5. Amount for the fiscal year ended December 27, 2014 includes establishment
       of valuation allowance against the deferred tax asset.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/gigamon-reports-fourth-quarter-and-fiscal-year-2014-financial-results-300028108.html

SOURCE Gigamon Inc.