Net income increased 21% and Adjusted
EBITDA up 65% in 1H 2024 YoY
Continued improvement in gross margin and
lower operating expenses
Expect strong second half based on growth
from U.S. Tier 1, Rural Broadband, Enterprise, and India
PLANO,
Texas, July 24, 2024 /PRNewswire/ -- Ribbon
Communications Inc. (Nasdaq: RBBN), a global provider of real time
communications technology and IP optical networking solutions to
many of the world's largest service providers, enterprises, and
critical infrastructure operators to modernize and protect their
networks, today announced its financial results for the second
quarter of 2024.
Revenue for the second quarter of 2024 was $193 million, compared to $211 for the second quarter of 2023 and
$180 million for the first quarter of
2024. First half 2024 GAAP Loss from Operations improved
$26 million year over year to
($15 million), and Non-GAAP Adjusted
EBITDA improved $13 million, or 65%,
to $33 million. GAAP and Non-GAAP
Gross Margin for the second quarter improved 260 and 240 basis
points year over year, respectively.
"Earnings increased significantly in the first half of 2024 with
Adjusted EBITDA increasing 65% year over year despite lower sales.
The improvement in profitability was driven by higher gross margins
and lower operating expenses year over year. Revenue in the second
quarter was impacted by a large U.S. Federal deal that was
delayed to the third quarter. Sales were also lower as we suspended
product shipments into Eastern
Europe due to the extended war in Ukraine and increased complexities of
operating in the region," stated Bruce
McClelland, President and Chief Executive Officer of Ribbon
Communications.
Mr. McClelland added, "We continue to project a strong
second half of 2024 as we ramp the recently announced Verizon Voice
Network modernization program and anticipate strong growth in
several other areas such as Enterprise, U.S. Rural Broadband,
Europe, and India. Recent changes in the competitive
landscape also present an opportunity for further share expansion.
However, we have adjusted our full year 2024 guidance slightly to
reflect a more conservative outlook for the Eastern European region
for the rest of the year."
Financial
Highlights1
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June
30,
|
|
June
30,
|
In millions,
except per share amounts
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP Revenue
|
|
$ 193
|
|
$ 211
|
|
$
372
|
|
$
397
|
GAAP Net income
(loss)
|
|
$
(17)
|
|
$
(21)
|
|
$
(47)
|
|
$
(60)
|
Non-GAAP Net income
(loss)
|
|
$
9
|
|
$
8
|
|
$
7
|
|
$
5
|
Non-GAAP Adjusted
EBITDA
|
|
$
22
|
|
$
23
|
|
$
33
|
|
$
20
|
GAAP diluted earnings
(loss) per share
|
|
$
(0.10)
|
|
$
(0.13)
|
|
$
(0.27)
|
|
$
(0.35)
|
Non-GAAP diluted
earnings (loss) per share
|
|
$ 0.05
|
|
$ 0.04
|
|
$ 0.04
|
|
$ 0.03
|
Weighted average shares
outstanding basic
|
|
174
|
|
170
|
|
173
|
|
169
|
Weighted average shares
outstanding diluted
|
|
176
|
|
175
|
|
176
|
|
175
|
|
1 Please see
the reconciliations of non-GAAP financial measures to the most
directly comparable GAAP measures and additional information about
non-GAAP measures in the section entitled "Discussion of Non-GAAP
Financial Measures" in the attached schedules.
|
"During the second quarter of 2024, we completed the refinancing
of our capital structure with a $385
million five-year senior secured credit facility that
provides us greater liquidity with less restrictions. Our new
strategic banking group relationship with HPS Investment Partners,
LLC and WhiteHorse Capital Management, LLC will also give us
opportunities to support our future growth needs," said
Mick Lopez, Chief Financial Officer
of Ribbon Communications. "Additionally, we continue to improve our
operations, driving a 240 basis point improvement year over year in
gross margins and a $4 million
reduction in expenses, resulting in the lowest level of operating
expenses since the ECI acquisition in 2020."
Business Outlook1
For the
third quarter of 2024, the Company expects continued sequential
growth in both of our businesses with revenue in a range of
$205 million to $220 million. Non-GAAP gross margin is projected
in a range of 53% to 53.5%. Adjusted EBITDA is projected in a range
of $25 million to $30 million.
The Company has also adjusted full-year 2024 targets and now
expects revenue in a range of $830
million to $850 million,
non-GAAP gross margin in a range of 54% to 54.5%, and Adjusted
EBITDA in a range of $105 million to
$115 million.
The Company's outlook is based on current indications for its
business, which are subject to change.
1 Please see the reconciliations of
non-GAAP financial measures to the most directly comparable GAAP
measures and additional information about the non-GAAP measures in
the section entitled "Discussion of Non-GAAP Financial Measures" in
the attached schedules.
|
Upcoming Conference Schedule
- August 27, 2024: Evercore ISI
2024 Semiconductor, IT Hardware & Networking
Conference
- August 28, 2024: Jefferies
Semiconductor, IT Hardware & Communication Technology
Summit
About Ribbon
Ribbon Communications (Nasdaq: RBBN)
delivers communications software, IP and optical networking
solutions to service providers, enterprises and critical
infrastructure sectors globally. We engage deeply with our
customers, helping them modernize their networks for improved
competitive positioning and business outcomes in today's smart,
always-on and data-hungry world. Our innovative, end-to-end
solutions portfolio delivers unparalleled scale, performance, and
agility, including core to edge software-centric solutions,
cloud-native offers, leading-edge security and analytics tools,
along with IP and optical networking solutions for 5G and broadband
internet. We maintain a keen focus on our commitments to
Environmental, Social and Governance (ESG) matters, offering an
annual Sustainability Report to our stakeholders. To learn more
about Ribbon visit rbbn.com.
Important Information Regarding Forward-Looking
Statements
The information in this release contains
"forward-looking statements" within the meaning of the U.S.
Private Securities Litigation Reform Act of 1995, which are subject
to a number of risks and uncertainties. All statements other
than statements of historical facts contained in this release,
including without limitation statements regarding the Company's
projected financial results for the third quarter of 2024 and
beyond; plans and objectives for future operations, including cost
reductions; the impact of the wars in Israel and Ukraine; customer spending and engagement and
momentum; and plans for future product development and
manufacturing and the expected benefits therefrom, are
forward-looking statements. Without limiting the foregoing, the
words "believes", "estimates", "expects", "expectations",
"intends", "may", "plans", "projects" and other similar language,
are intended to identify forward-looking statements.
Forward-looking statements are based on the Company's current
expectations and assumptions regarding its business, the economy
and other future conditions. Because forward-looking statements
relate to the future, they are subject to inherent uncertainties,
risks and changes in circumstances that are difficult to predict.
Actual results may differ materially from those contemplated in
these forward-looking statements due to various risks,
uncertainties and other important factors, including, among others,
the effects of geopolitical instabilities and wars, including in
Israel and Ukraine (and the impact of sanctions and trade
restrictions imposed as a result thereof); unpredictable
fluctuations in quarterly revenue and operating results; increases
in tariffs, trade restrictions or taxes on the Company's products;
the impact of restructuring and cost-containment activities;
operational disruptions at facilities located in Israel including as a result of military
call-ups of the Company's employees in Israel, closure of the offices there or the
temporary or long-term closure of contract manufacturing in the
region; the potential impact of litigation; risks related to supply
chain disruptions, including as a result of component availability;
risks resulting from higher interests rates and continued
inflationary pressures; risks related to cybersecurity and data
intrusion; failure to compete successfully against
telecommunications equipment and networking companies; failure to
grow the Company's customer base or generate recurring business
from existing customers; credit risks; the timing of customer
purchasing decisions and the Company's recognition of revenues;
macroeconomic conditions, including inflation; market acceptance of
the Company's products and services; rapid technological and market
change; the ability to protect Company intellectual property rights
and obtain necessary licenses; the ability to maintain partner,
reseller, distribution and vendor support and supply relationships;
the potential for defects in the Company's products; and currency
fluctuations.
These factors are not intended to be an all-encompassing list of
risks and uncertainties that may affect the Company's business and
results from operations. Additional information regarding these and
other factors can be found in the Company's reports filed with the
Securities and Exchange Commission, including, without limitation,
its Form 10-K for the year ended December
31, 2023 and its Form 10-Q for the quarter ended
March 31, 2024. In providing
forward-looking statements, the Company expressly disclaims any
obligation to update these statements publicly or otherwise,
whether as a result of new information, future events or otherwise,
except as required by law.
Discussion of Non-GAAP Financial Measures
The
Company's management uses several different financial measures,
both GAAP and non-GAAP, in analyzing and assessing the overall
performance of its business, making operating decisions, planning
and forecasting future periods, and determining payments under
compensation programs. The Company considers the use of non-GAAP
financial measures helpful in assessing the core performance of its
continuing operations and when planning and forecasting future
periods. The Company's annual financial plan is prepared on a
non-GAAP basis and is approved by its board of directors. In
addition, budgeting and forecasting for revenue and expenses are
conducted on a non-GAAP basis, and actual results on a non-GAAP
basis are assessed against the annual financial plan. The Company
defines continuing operations as the ongoing results of its
business adjusted for certain expenses and credits, as described
below. The Company believes that providing non-GAAP information to
investors allows them to view the Company's financial results in
the way its management views them and helps investors to better
understand the Company's core financial and operating performance
and evaluate the efficacy of the methodology and information used
by its management to evaluate and measure such performance.
While the Company's management uses non-GAAP financial measures
as tools to enhance its understanding of certain aspects of the
Company's financial performance, management does not consider these
measures to be a substitute for, or superior to, GAAP measures. In
addition, the Company's presentations of these measures may not be
comparable to similarly titled measures used by other companies.
These non-GAAP financial measures should not be considered
alternatives for, or in isolation from, the financial information
prepared and presented in accordance with GAAP. Investors are
cautioned that there are material limitations associated with the
use of non-GAAP financial measures. In particular, many of the
adjustments to the Company's financial measures reflect the
exclusion of items that are recurring and will be reflected in its
financial results for the foreseeable future.
Stock-Based Compensation
The expense related to
stock-based awards is generally not controllable in the short-term
and can vary significantly based on the timing, size and nature of
awards granted. The Company believes that presenting non-GAAP
operating results that exclude stock-based compensation provides
investors with visibility and insight into its management's method
of analysis and its core operating performance.
Amortization of Acquired Technology (including software
licenses); Amortization of Acquired Intangible
Assets
Amortization amounts are inconsistent in frequency
and amount and are significantly impacted by the timing and size of
acquisitions. Amortization of acquired technology is reported
separately within Cost of revenue and Amortization of acquired
intangible assets is reported separately within Operating expenses.
These items are reported collectively as Amortization of acquired
intangible assets in the accompanying reconciliations of non-GAAP
and GAAP financial measures. The Company believes that excluding
non-cash amortization of these intangible assets facilitates the
comparison of its financial results to its historical operating
results and to other companies in its industry as if the acquired
intangible assets had been developed internally rather than
acquired.
Litigation Costs
In connection with certain ongoing
contract litigation where Ribbon is the defendant (as described in
Note 26 to the Company's Consolidated Financial Statements included
in its Annual Report on Form 10-K for the year ended December 31, 2023), the Company has incurred
litigation costs beginning in 2023. These costs are included as a
component of general and administrative expense. The Company
believes that such costs are not part of its core business or
ongoing operations, are unplanned and generally not within its
control. Accordingly, the Company believes that excluding the
litigation costs related to these specific legal matters
facilitates the comparison of the Company's financial results to
its historical operating results and to other companies in its
industry.
Acquisition-, Disposal- and Integration-Related
The
Company considers certain acquisition-, disposal- and
integration-related costs to be unrelated to the organic continuing
operations of the Company and its acquired businesses. Such costs
are generally not relevant to assessing or estimating the long-term
performance of the acquired assets. The Company excludes such
acquisition-, disposal- and integration-related costs to allow more
accurate comparisons of its financial results to its historical
operations and the financial results of less acquisitive peer
companies and allows management and investors to consider the
ongoing operations of the business both with and without such
expenses.
Restructuring and Related
The Company has recorded
restructuring and related expense to streamline operations and
reduce operating costs by closing and consolidating certain
facilities and reducing its worldwide workforce. The Company
believes that excluding restructuring and related expense
facilitates the comparison of its financial results to its
historical operating results and to other companies in its
industry, as there are no future revenue streams or other benefits
associated with these costs.
Preferred Stock and Warrant Liability Mark-to-Market
Adjustment
The Company recorded adjustments to the fair
value of its Series A Preferred Stock and Warrants to purchase
shares of the Company's common stock in Other (expense) income,
net. Both of these instruments were issued in March 2023 in connection with the Company's
private placement and have been classified as liabilities and
marked to market each reporting period until the Series A Preferred
Stock was fully redeemed on June 25,
2024. The Warrant liability remains outstanding and will
continue to be marked to market each reporting period. The Company
excluded these gains and losses from the change in the fair value
of these liabilities because it believes that such gains or losses
were not part of its core business or ongoing operations.
Tax Effect of Non-GAAP Adjustments
The Non-GAAP income
tax provision is presented based on an estimated tax rate applied
against forecasted annual non-GAAP income. The Non-GAAP income tax
provision assumes no available net operating losses or valuation
allowances for the U.S. because of reporting significant cumulative
non-GAAP income over the past several years. The Company is
reporting its non-GAAP quarterly income taxes by computing an
annual rate for the Company and applying that single rate (rather
than multiple rates by jurisdiction) to its consolidated quarterly
results. The Company expects that this methodology will provide a
consistent rate throughout the year and allow investors to better
understand the impact of income taxes on its results. Due to the
methodology applied to its estimated annual tax rate, the Company's
estimated tax rate on non-GAAP income will differ from its GAAP tax
rate and from its actual tax liabilities.
Adjusted EBITDA
The Company uses Adjusted EBITDA as a
supplemental measure to review and assess its performance. The
Company calculates Adjusted EBITDA by excluding from income (loss)
from operations: depreciation; stock-based compensation;
amortization of acquired intangible assets; certain litigation
costs; acquisition-, disposal- and integration-related expense; and
restructuring and related expense. In general, the Company excludes
the expenses that it considers to be non-cash and/or not a part of
its ongoing operations. The Company may exclude other items in the
future that have those characteristics. Adjusted EBITDA is a
non-GAAP financial measure that is used by the investing community
for comparative and valuation purposes. The Company discloses this
metric to support and facilitate dialogue with research analysts
and investors. Other companies may calculate Adjusted EBITDA
differently than the Company does, limiting its usefulness as a
comparative measure.
Conference Call Details:
Conference call to discuss
the Company's financial results for the second quarter ended
June 30, 2024.
Date: Wednesday, July 24, 2024
Time: 4:30 p.m. (ET)
Dial-In Information:
US/Canada: 877-407-2991
International: 201-389-0925
Instant Telephone Access: Call meâ„¢
A telephone playback of the call will be available following the
conference call until August 7, 2024
and can be accessed by calling 877-660-6853 or 201-612-7415 for
international callers. The reservation number for the replay is
13747581.
Live (Listen-Only) Webcast:
Available via the Investor Relations website, where a replay will
also be available shortly following the conference call.
For more details on financial results, please visit
investors.ribboncommunications.com.
Investor Relations
+1 (978) 614-8050
ir@rbbn.com
Media Contact
Catherine Berthier
+1 (646) 741-1974
cberthier@rbbn.com
RIBBON COMMUNICATIONS
INC.
|
Consolidated Statements
of Operations
|
(in thousands, except
percentages and per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
|
|
|
2024
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
|
Product
|
|
$
99,133
|
|
$
87,610
|
|
$ 117,347
|
|
Service
|
|
93,487
|
|
92,054
|
|
93,271
|
|
|
Total
revenue
|
192,620
|
|
179,664
|
|
210,618
|
|
|
|
|
|
|
|
|
|
Cost of
revenue:
|
|
|
|
|
|
|
Product
|
|
54,845
|
|
45,794
|
|
67,927
|
|
Service
|
|
33,376
|
|
35,364
|
|
33,782
|
|
Amortization of
acquired technology
|
6,532
|
|
6,551
|
|
7,439
|
|
|
Total cost of
revenue
|
94,753
|
|
87,709
|
|
109,148
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
97,867
|
|
91,955
|
|
101,470
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
50.8 %
|
|
51.2 %
|
|
48.2 %
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
Research and
development
|
43,489
|
|
45,763
|
|
47,776
|
|
Sales and
marketing
|
32,984
|
|
34,716
|
|
33,905
|
|
General and
administrative
|
14,901
|
|
15,191
|
|
14,346
|
|
Amortization of
acquired intangible assets
|
6,508
|
|
6,706
|
|
7,260
|
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
498
|
|
Restructuring and
related
|
1,920
|
|
3,065
|
|
4,307
|
|
|
Total operating
expenses
|
99,802
|
|
105,441
|
|
108,092
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(1,935)
|
|
(13,486)
|
|
(6,622)
|
Interest expense,
net
|
(3,879)
|
|
(5,987)
|
|
(6,766)
|
Other (expense) income,
net
|
(9,503)
|
|
(7,513)
|
|
(2,688)
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
(15,317)
|
|
(26,986)
|
|
(16,076)
|
Income tax benefit
(provision)
|
(1,499)
|
|
(3,375)
|
|
(5,403)
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$(16,816)
|
|
$(30,361)
|
|
$ (21,479)
|
|
|
|
|
|
|
|
|
|
Income (loss) per
share:
|
|
|
|
|
|
|
Basic
|
|
$
(0.10)
|
|
$
(0.18)
|
|
$ (0.13)
|
|
Diluted
|
|
$
(0.10)
|
|
$
(0.18)
|
|
$ (0.13)
|
|
|
|
|
|
|
|
|
|
Weighted average shares
used to compute income (loss) per share:
|
|
|
|
|
|
|
Basic
|
|
173,793
|
|
172,428
|
|
170,103
|
|
Diluted
|
|
173,793
|
|
172,428
|
|
170,103
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Statements
of Operations
|
(in thousands, except
percentages and per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months
ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
Product
|
|
$ 186,743
|
|
$ 210,665
|
|
Service
|
|
185,541
|
|
186,112
|
|
|
Total
revenue
|
372,284
|
|
396,777
|
|
|
|
|
|
|
|
Cost of
revenue:
|
|
|
|
|
Product
|
|
100,639
|
|
129,990
|
|
Service
|
|
68,740
|
|
69,087
|
|
Amortization of
acquired technology
|
13,083
|
|
14,828
|
|
|
Total cost of
revenue
|
182,462
|
|
213,905
|
|
|
|
|
|
|
|
Gross profit
|
|
189,822
|
|
182,872
|
|
|
|
|
|
|
|
Gross margin
|
|
51.0 %
|
|
46.1 %
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
Research and
development
|
89,252
|
|
99,080
|
|
Sales and
marketing
|
67,700
|
|
69,304
|
|
General and
administrative
|
30,092
|
|
28,391
|
|
Amortization of
acquired intangible assets
|
13,214
|
|
14,524
|
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,140
|
|
Restructuring and
related
|
4,985
|
|
11,244
|
|
|
Total operating
expenses
|
205,243
|
|
224,683
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(15,421)
|
|
(41,811)
|
Interest expense,
net
|
(9,866)
|
|
(13,188)
|
Other (expense) income,
net
|
(17,016)
|
|
2,084
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
(42,303)
|
|
(52,915)
|
Income tax benefit
(provision)
|
(4,874)
|
|
(6,869)
|
|
|
|
|
|
|
|
Net income
(loss)
|
$ (47,177)
|
|
$ (59,784)
|
|
|
|
|
|
|
|
Income (loss) per
share:
|
|
|
|
|
Basic
|
|
$ (0.27)
|
|
$ (0.35)
|
|
Diluted
|
|
$ (0.27)
|
|
$ (0.35)
|
|
|
|
|
|
|
|
Weighted average shares
used to compute income (loss) per share:
|
|
|
|
|
Basic
|
|
173,110
|
|
169,326
|
|
Diluted
|
|
173,110
|
|
169,326
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Balance
Sheets
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
$ 64,558
|
|
$
26,494
|
|
Restricted
cash
|
2,850
|
|
136
|
|
Accounts receivable,
net
|
210,954
|
|
268,421
|
|
Inventory
|
79,216
|
|
77,521
|
|
Other current
assets
|
46,576
|
|
46,146
|
|
|
Total current
assets
|
404,154
|
|
418,718
|
|
|
|
|
|
|
|
Property and equipment,
net
|
40,824
|
|
41,820
|
Intangible assets,
net
|
212,052
|
|
238,087
|
Goodwill
|
|
|
300,892
|
|
300,892
|
Deferred income
taxes
|
78,067
|
|
69,761
|
Operating lease
right-of-use assets
|
33,901
|
|
39,783
|
Other assets
|
|
35,562
|
|
35,092
|
|
|
|
|
$ 1,105,452
|
|
$
1,144,153
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of term
debt
|
$
3,500
|
|
$
35,102
|
|
Accounts
payable
|
64,333
|
|
85,164
|
|
Accrued expenses and
other
|
92,847
|
|
91,687
|
|
Operating lease
liabilities
|
12,347
|
|
15,739
|
|
Deferred
revenue
|
99,547
|
|
113,381
|
|
|
Total current
liabilities
|
272,574
|
|
341,073
|
|
|
|
|
|
|
|
Long-term debt, net of
current
|
333,979
|
|
197,482
|
Warrant
liability
|
6,170
|
|
5,295
|
Preferred stock
liability
|
-
|
|
53,337
|
Operating lease
liabilities, net of current
|
34,858
|
|
38,711
|
Deferred revenue, net
of current
|
16,632
|
|
19,218
|
Deferred income
taxes
|
5,616
|
|
5,616
|
Other long-term
liabilities
|
30,601
|
|
30,658
|
|
|
|
Total
liabilities
|
700,430
|
|
691,390
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common stock
|
17
|
|
17
|
|
Additional paid-in
capital
|
1,964,304
|
|
1,958,909
|
|
Accumulated
deficit
|
(1,567,127)
|
|
(1,519,950)
|
|
Accumulated other
comprehensive income
|
7,828
|
|
13,787
|
|
|
|
Total stockholders'
equity
|
405,022
|
|
452,763
|
|
|
|
|
$ 1,105,452
|
|
$
1,144,153
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Statements
of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months
ended
|
|
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
|
|
$
(47,177)
|
|
$
(59,784)
|
|
Adjustments to
reconcile net income (loss) to cash flows provided by (used in)
operating activities:
|
|
|
|
|
|
Depreciation and
amortization of property and equipment
|
6,770
|
|
7,059
|
|
|
Amortization of
intangible assets
|
26,297
|
|
29,352
|
|
|
Amortization of debt
issuance costs and original issue discount
|
3,445
|
|
1,793
|
|
|
Amortization of
accumulated other comprehensive gain related to interest rate
swap
|
(8,196)
|
|
(2,062)
|
|
|
Stock-based
compensation
|
8,016
|
|
11,964
|
|
|
Deferred income
taxes
|
(8,104)
|
|
(6,946)
|
|
|
Gain on sale of
swap
|
-
|
|
(7,301)
|
|
|
Change in fair value of
warrant liability
|
875
|
|
(1,318)
|
|
|
Change in fair value of
preferred stock liability
|
8,091
|
|
1,456
|
|
|
Dividends accrued on
preferred stock liability
|
2,743
|
|
1,272
|
|
|
Payment of dividends
accrued on preferred stock liability
|
(6,686)
|
|
-
|
|
|
Foreign currency
exchange (gains) losses
|
2,023
|
|
(1,080)
|
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
56,146
|
|
21,534
|
|
|
|
Inventory
|
(4,405)
|
|
(2,221)
|
|
|
|
Other operating
assets
|
8,854
|
|
13,486
|
|
|
|
Accounts
payable
|
(20,541)
|
|
(1,740)
|
|
|
|
Accrued expenses and
other long-term liabilities
|
(8,407)
|
|
2,343
|
|
|
|
Deferred
revenue
|
(16,422)
|
|
767
|
|
|
|
|
Net cash provided by
(used in) operating activities
|
3,322
|
|
8,574
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
Purchases of property
and equipment
|
(5,613)
|
|
(4,091)
|
|
Purchases of software
licenses
|
(263)
|
|
-
|
|
|
|
|
Net cash provided by
(used in) investing activities
|
(5,876)
|
|
(4,091)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
Borrowings under
revolving line of credit
|
44,106
|
|
30,000
|
|
Principal payments on
revolving line of credit
|
(44,106)
|
|
(30,000)
|
|
Proceeds from issuance
of term debt
|
342,300
|
|
-
|
|
Principal payments of
term debt
|
(235,395)
|
|
(85,029)
|
|
Payment of debt
issuance costs
|
(3,978)
|
|
(1,572)
|
|
Proceeds from issuance
of preferred stock and warrant liabilities
|
-
|
|
53,350
|
|
Payment of preferred
stock liability
|
(56,850)
|
|
-
|
|
Proceeds from the
exercise of stock options
|
17
|
|
2
|
|
Payment of tax
obligations related to vested stock awards and units
|
(2,638)
|
|
(3,456)
|
|
|
|
|
Net cash provided by
(used in) financing activities
|
43,456
|
|
(36,705)
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
(124)
|
|
(394)
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
40,778
|
|
(32,616)
|
Cash and cash
equivalents, beginning of year
|
26,630
|
|
67,262
|
Cash and cash
equivalents, end of period
|
$
67,408
|
|
$
34,646
|
RIBBON COMMUNICATIONS
INC.
|
Supplemental
Information
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables
provide the details of stock-based compensation included as
components of other line items in the Company's
Consolidated Statements of Operations and the line items in which
these amounts are reported.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Stock-based
compensation
|
|
|
|
|
|
|
|
|
|
Cost of revenue -
product
|
$
64
|
|
$
106
|
|
$ 115
|
|
$ 170
|
|
$ 264
|
Cost of revenue -
service
|
274
|
|
472
|
|
526
|
|
746
|
|
1,061
|
|
Cost of
revenue
|
338
|
|
578
|
|
641
|
|
916
|
|
1,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
616
|
|
1,068
|
|
1,300
|
|
1,684
|
|
2,562
|
Sales and
marketing
|
954
|
|
1,157
|
|
2,142
|
|
2,111
|
|
4,271
|
General and
administrative
|
1,586
|
|
1,719
|
|
2,033
|
|
3,305
|
|
3,806
|
|
Operating
expense
|
3,156
|
|
3,944
|
|
5,475
|
|
7,100
|
|
10,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based
compensation
|
$
3,494
|
|
$ 4,522
|
|
$
6,116
|
|
$
8,016
|
|
$
11,964
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
|
|
|
GAAP Gross
margin
|
50.8 %
|
|
51.2 %
|
|
48.2 %
|
Stock-based
compensation
|
0.2 %
|
|
0.3 %
|
|
0.3 %
|
Amortization of
acquired technology
|
3.4 %
|
|
3.6 %
|
|
3.5 %
|
Non-GAAP Gross
margin
|
54.4 %
|
|
55.1 %
|
|
52.0 %
|
|
|
|
|
|
|
GAAP Net income
(loss)
|
$(16,816)
|
|
$(30,361)
|
|
$(21,479)
|
Stock-based
compensation
|
3,494
|
|
4,522
|
|
6,116
|
Amortization of
acquired intangible assets
|
13,040
|
|
13,257
|
|
14,699
|
Litigation
costs
|
1,768
|
|
951
|
|
114
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
498
|
Restructuring and
related
|
1,920
|
|
3,065
|
|
4,307
|
Preferred stock and
warrant liability mark-to-market adjustment
|
8,210
|
|
3,499
|
|
1,410
|
Tax effect of non-GAAP
adjustments
|
(3,095)
|
|
3,971
|
|
2,083
|
Non-GAAP Net income
(loss)
|
$
8,521
|
|
$
(1,096)
|
|
$
7,748
|
|
|
|
|
|
|
GAAP Diluted
earnings (loss) per share
|
$
(0.10)
|
|
$
(0.18)
|
|
$
(0.13)
|
Stock-based
compensation
|
0.02
|
|
0.03
|
|
0.03
|
Amortization of
acquired intangible assets
|
0.08
|
|
0.07
|
|
0.09
|
Litigation
costs
|
0.01
|
|
0.01
|
|
*
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
0.01
|
Restructuring and
related
|
0.01
|
|
0.02
|
|
0.02
|
Preferred stock and
warrant liability mark-to-market adjustment
|
0.05
|
|
0.02
|
|
0.01
|
Tax effect of non-GAAP
adjustments
|
(0.02)
|
|
0.02
|
|
0.01
|
Non-GAAP Diluted
earnings (loss) per share
|
$
0.05
|
|
$
(0.01)
|
|
$
0.04
|
|
|
|
|
|
|
Weighted average
shares used to compute diluted earnings (loss) per
share
|
|
|
|
|
|
Shares used to
compute GAAP diluted earnings (loss) per share
|
173,793
|
|
172,428
|
|
170,103
|
Shares used to
compute Non-GAAP diluted earnings (loss) per
share
|
176,246
|
|
172,428
|
|
175,220
|
|
|
|
|
|
|
GAAP Income (loss)
from operations
|
$
(1,935)
|
|
$(13,486)
|
|
$
(6,622)
|
Depreciation
|
3,376
|
|
3,394
|
|
3,549
|
Stock-based
compensation
|
3,494
|
|
4,522
|
|
6,116
|
Amortization of
acquired intangible assets
|
13,040
|
|
13,257
|
|
14,699
|
Litigation
costs
|
1,768
|
|
951
|
|
114
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
498
|
Restructuring and
related
|
1,920
|
|
3,065
|
|
4,307
|
Non-GAAP Adjusted
EBITDA
|
$
21,663
|
|
$
11,703
|
|
$
22,661
|
|
|
|
|
|
|
* Less than $0.01
impact on earnings (loss) per share.
|
|
|
|
|
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Six months
ended
|
|
June 30,
|
|
June 30,
|
|
2024
|
|
2023
|
|
|
|
|
GAAP Gross
Margin
|
51.0 %
|
|
46.1 %
|
Stock-based
compensation
|
0.2 %
|
|
0.3 %
|
Amortization of
acquired technology
|
3.5 %
|
|
3.8 %
|
Non-GAAP Gross
Margin
|
54.7 %
|
|
50.2 %
|
|
|
|
|
GAAP Net income
(loss)
|
$(47,177)
|
|
$(59,784)
|
Stock-based
compensation
|
8,016
|
|
11,964
|
Amortization of
acquired intangible assets
|
26,297
|
|
29,352
|
Litigation
costs
|
2,719
|
|
291
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,140
|
Restructuring and
related
|
4,985
|
|
11,244
|
Preferred stock and
warrant liability mark-to-market adjustment
|
11,709
|
|
1,410
|
Preferred stock and
warrant liability issuance costs
|
-
|
|
3,545
|
Tax effect of non-GAAP
adjustments
|
876
|
|
4,759
|
Non-GAAP Net income
(loss)
|
$
7,425
|
|
$
4,921
|
|
|
|
|
GAAP Diluted
earnings (loss) per share
|
$
(0.27)
|
|
$
(0.35)
|
Stock-based
compensation
|
0.05
|
|
0.07
|
Amortization of
acquired intangible assets
|
0.14
|
|
0.18
|
Litigation
costs
|
0.02
|
|
*
|
Acquisition-, disposal-
and integration-related
|
-
|
|
0.01
|
Restructuring and
related
|
0.03
|
|
0.06
|
Preferred stock and
warrant liability mark-to-market adjustment
|
0.07
|
|
0.01
|
Preferred stock and
warrant liability issuance costs
|
-
|
|
0.02
|
Tax effect of non-GAAP
adjustments
|
*
|
|
0.03
|
Non-GAAP Diluted
earnings (loss) per share
|
$ 0.04
|
|
$ 0.03
|
|
|
|
|
Weighted average
shares used to compute diluted earnings per share
|
|
|
|
Shares used to
compute GAAP diluted loss per share
|
173,110
|
|
169,326
|
Shares used to
compute Non-GAAP diluted earnings per share
|
175,784
|
|
175,359
|
|
|
|
|
GAAP Income (loss)
from operations
|
$(15,421)
|
|
$(41,811)
|
Depreciation
|
6,770
|
|
7,059
|
Stock-based
compensation
|
8,016
|
|
11,964
|
Amortization of
acquired intangible assets
|
26,297
|
|
29,352
|
Litigation
costs
|
2,719
|
|
291
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,140
|
Restructuring and
related
|
4,985
|
|
11,244
|
Non-GAAP Adjusted
EBITDA
|
$
33,366
|
|
$
20,239
|
|
|
|
|
* Less than $0.01
impact on earnings (loss) per share.
|
|
|
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Twelve
Months
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
|
|
|
GAAP Income (loss)
from operations
|
$ 2,105
|
|
$
(2,582)
|
|
$(43,842)
|
Depreciation
|
13,816
|
|
13,989
|
|
14,581
|
Stock-based
compensation
|
17,858
|
|
20,480
|
|
22,017
|
Amortization of
acquired intangible assets
|
53,836
|
|
55,495
|
|
59,597
|
Litigation
costs
|
3,735
|
|
2,081
|
|
291
|
Acquisition-, disposal-
and integration-related
|
2,336
|
|
2,834
|
|
5,042
|
Restructuring and
related
|
9,950
|
|
12,337
|
|
14,369
|
Non-GAAP Adjusted
EBITDA
|
$ 103,636
|
|
$
104,634
|
|
$
72,055
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures - Outlook
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ending
|
|
Year
ending
|
|
|
|
September 30,
2024
|
|
December 31,
2024
|
|
|
|
Midpoint (1)
|
|
|
Range
|
|
Midpoint (1)
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
|
Revenue ($
millions)
|
$ 212.5
|
|
|
+/-
$7.5M
|
|
$
840
|
|
+/- $10M
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin:
|
|
|
|
|
|
|
|
|
|
GAAP
outlook
|
50.09 %
|
|
|
|
|
51.07 %
|
|
|
|
Stock-based
compensation
|
0.26 %
|
|
|
|
|
0.24 %
|
|
|
|
Amortization of
acquired technology
|
2.90 %
|
|
|
|
|
2.94 %
|
|
|
|
|
Non-GAAP
outlook
|
53.25 %
|
|
|
+/-
0.25%
|
|
54.25 %
|
|
+/- 0.25%
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA ($
millions):
|
|
|
|
|
|
|
|
|
|
GAAP income (loss)
from operations
|
$
3.0
|
|
|
|
|
$
5.9
|
|
|
|
Depreciation
|
3.8
|
|
|
|
|
14.4
|
|
|
|
Stock-based
compensation
|
4.7
|
|
|
|
|
17.2
|
|
|
|
Amortization of
acquired intangible assets
|
12.8
|
|
|
|
|
50.9
|
|
|
|
Litigation
costs
|
0.9
|
|
|
|
|
4.6
|
|
|
|
Restructuring and
related
|
2.3
|
|
|
|
|
17.0
|
|
|
|
|
Non-GAAP
outlook
|
$ 27.5
|
|
|
+/-
$2.5M
|
|
$ 110.0
|
|
+/- $5M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Q3 2024 and FY 2024
outlook represents the midpoint of the expected ranges
|
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ribbon-communications-inc-reports-second-quarter-2024-financial-results-302205793.html
SOURCE Ribbon Communications Inc.