PDF Solutions Provides Financial Outlook for the Third Quarter and Total Year Fiscal 2007


SAN JOSE, Calif., July 31, 2007 (PRIME NEWSWIRE) -- PDF Solutions, Inc. (Nasdaq:PDFS), the leading provider of process-design integration technologies to enhance IC manufacturability, today provided its financial outlook for the third fiscal quarter ending September 30, 2007 and revised its outlook for the total fiscal year ending December 31, 2007.

PDF Solutions expects total revenue in the range of $23.5 million to $25.0 million for the third fiscal quarter ending September 30, 2007. Gain share revenue for the third quarter is expected to be in the range of $5.0 million to $5.5 million. On a GAAP basis, net loss for the third fiscal quarter of 2007 is projected in a range of $1.6 million to $1.0 million, or ($0.06) to ($0.04) per basic share.

For the total fiscal year ending December 31, 2007, PDF Solutions announced revised expectations for total revenue in the range of $95.0 million to $100.0 million and, on a GAAP basis, net loss in a range of $2.1 million to $220,000, or ($0.07) to ($0.01) per basic share.

In addition to using GAAP results in evaluating PDF Solutions' business, management also believes it useful to measure results using a non-GAAP measure of net income, which excludes stock-based compensation expense, amortization of acquired intangible assets and their related income tax effects. Non-GAAP net income for the third fiscal quarter ending September 30, 2007 is projected in a range of $4.8 million to $5.4 million, or $0.17 to $0.19 per diluted share. PDF Solutions revised its non-GAAP net income for the total fiscal year ending December 31, 2007 to a projection in a range of $19.4 million to $21.3 million, or $0.67 to $0.73 per diluted share.

"During the second quarter we continued to gain traction in our core business, executing on strategic objectives that include the roll-out of new products combining traditional PDF Solutions' Characterization Vehicle(r) technology with the Fault, Detection and Classification software we added with the acquisition of Si Automation last fall. Additionally, our Gain share revenue was at record levels in the quarter and we generated cash flow from operations," stated chief executive officer John Kibarian. "As customers closely scrutinize what they consider to be discretionary spending in a tighter market, our stand alone software sales have declined and will continue to be weak during the second half of the year. We also expect production volumes in customer fabs to drop during the second half of 2007 and, as a result, we expect Gain share to decline from recent record levels. The effect of these two recent trends requires us to revise our revenue expectations for fiscal year 2007. However, due to controlled spending and a favorable adjusted annual tax rate, we expect our non-GAAP earnings per share to decrease at a more modest rate."

As previously announced, PDF will discuss its second quarter 2007 results and financial outlook for the third quarter and fiscal year 2007 on a live conference call beginning at 3:00 p.m. Pacific Time/6:00 p.m. Eastern Time today. The call will be simultaneously be web cast on PDF Solutions' website at http://ir.pdf.com/medialist.cfm. A replay of the web cast will be available at the same website address beginning approximately two hours after completion of the live call. Further, a copy of this press release, including the disclosure and reconciliation of certain non-GAAP financial measures to the most directly comparable GAAP measure, which non-GAAP measures may be used periodically by PDF Solutions' management when discussing financial results with investors and analysts, will be available on the company's website at http://www.pdf.com/news_archive.phtml following the date of this release.

Effectiveness of Guidance:

The outlook set forth above represents PDF Solutions' expectations only as of the date of this release, and should not be viewed as a statement about PDF Solutions' expectations after this date. Although this release will remain available on PDF Solutions' website, its continued availability does not indicate that PDF Solutions is reaffirming or confirming its continued validity. PDF Solutions does not intend to report on its progress, or provide comments to analysts or investors on, or otherwise update, such guidance until it releases its quarterly results.

Information Regarding Use of Non-GAAP Financial Measures:

In addition to providing guidance that is determined in accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), PDF Solutions also provides certain non-GAAP financial measures that exclude the effects of stock-based compensation expense, amortization of acquired intangible assets, the write-off of in-process research and development and their related income tax effects. PDF Solutions' management believes that the presentation of these measures provides useful supplemental information to investors regarding PDF's operating results. These non-GAAP financial measures are used by management internally to measure the company's profitability and performance. PDF's management believes that excluding the effects of stock-based compensation expense, amortization of acquired intangible assets, the write-off of in-process research and development and their income tax effects, provides a useful supplemental measure of the company's ongoing operations in light of the fact that neither category of expense has a current effect on the future uses of cash nor do they have use with regards to the generation of current or future revenues. This non-GAAP guidance should not be considered an alternative to, or a substitute for, GAAP financial information, and may be different from similarly titled non-GAAP measures used by other companies. In particular, these non-GAAP financial measures are not a substitute for GAAP measures of income as a measure of performance, or to cash flows from operating, investing and financing activities as a measure of liquidity. Since management uses these non-GAAP financial measures internally to measure profitability and performance, PDF has included these non-GAAP measures to give investors an opportunity to see the company as viewed by management. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measure is provided at the end of this press release.

About PDF Solutions:

PDF Solutions, Inc. (Nasdaq:PDFS) is the leading provider of process-design integration technologies and services for manufacturing integrated circuits (ICs). PDF Solutions offers solutions that are designed to enable clients to lower costs, enhance time to market, and improve profitability by addressing design and manufacturing interactions from product design to initial process ramps to mature manufacturing operations. PDF Solutions' Characterization Vehicle(r) (CV(r)) test chips provide the core modeling capabilities, and are used by more leading manufacturers than any other test chips in the industry. PDF Solutions' industry leading yield management system software, dataPOWER(r), and fault detection and classification software, Maestria(r), enhance yield improvement and production control activities at leading fabs around the world. Headquartered in San Jose, Calif., PDF Solutions operates worldwide with additional offices in China, Europe, Japan and Korea. For the company's latest news and information, visit http://www.pdf.com/.

Characterization Vehicle, CV, dataPOWER, Maestria, PDF Solutions, and the PDF Solutions logo are registered trademarks of PDF Solutions, Inc.

The PDF Solutions, Inc. logo is available at http://www.primenewswire.com/newsroom/prs/?pkgid=3199

Forward-Looking Statements:

The statements in this press release regarding PDF Solutions' outlook for its third fiscal quarter and fiscal year 2007, including expected revenue, net income, and net income per share, are forward looking. Actual results could differ materially from those expressed in these forward-looking statements. Risks and uncertainties that could cause results to differ materially include risks associated with: any unforeseen industry changes; difficulties in modifying PDF's solutions on a timely basis; and changes in the marketplace for such solutions, including the introduction of products or services competitive with PDF Solutions' products and services and other risks set forth in PDF Solutions' periodic public filings with the Securities and Exchange Commission, including, without limitation, its annual report on Form 10-K, most recently filed on March 16, 2007, and its quarterly reports on Form 10-Q, most recently filed on May 10, 2007. The forward-looking statements contained in this release are made as of the date hereof, and PDF Solutions does not assume any obligation to update such statements nor the reasons why actual results could differ materially from those projected in such statements.



                      PDF SOLUTIONS, INC.
 RECONCILIATION OF PROJECTED GAAP NET INCOME (LOSS) TO PROJECTED
                      NON-GAAP NET INCOME
             (In thousands, except per share data)


                                   Three Months Ending
     PROJECTED RESULTS              September 30, 2007
                                 ----------------------

 GAAP net loss
  per share - basic              $  (0.06) to  $  (0.04)
                                 ========      ========

 GAAP net loss                   $ (1,580) to  $ (1,010)

 Amortization of stock-based
  compensation, net of taxes        2,500         2,500

 Amortization of acquired
  intangible assets, net of
  taxes                             3,910         3,910

                                 --------      --------
 Non-GAAP net income             $  4,830  to  $  5,400
                                 ========      ========

 Non-GAAP net income
  per share - diluted            $   0.17  to  $   0.19
                                 ========      ========

 Weighted average
  common shares - basic            28,665        28,665
                                 ========      ========
 Weighted average
  common shares - diluted          29,180        29,180
                                 ========      ========


                                   Twelve Months Ending
     PROJECTED RESULTS               December 31, 2007
                                 ----------------------

 GAAP net loss
  per share - basic              $  (0.07) to  $  (0.01)
                                 ========      ========

 GAAP net loss                   $ (2,120) to  $   (220)

 Amortization of stock-based
  compensation, net of taxes        9,060         9,060

 Amortization of acquired
  intangible assets,
  net of taxes                     12,430        12,430

                                 --------      --------
 Non-GAAP net income             $ 19,370  to  $ 21,270
                                 ========      ========

 Non-GAAP net income
  per share - diluted            $   0.67  to  $   0.73
                                 ========      ========

 Weighted average
  common shares - basic            28,485        28,485
                                 ========      ========
 Weighted average
  common shares - diluted          29,100        29,100
                                 ========      ========


            

Coordonnées