- Revenues of $45.9 million
increased 9% sequentially
- Gross margin of 31.4%, non-GAAP(1) gross
margin of 33.5%
- Operating loss of $12.1 million,
non-GAAP(1) operating loss of $7.9 million
- Net loss of $9.1 million or a
loss of $0.33 per diluted share,
non-GAAP(1) net loss of $7.1 million or a loss of $0.25 per diluted share
- Net cash provided by operating activities of $2.4 million; $42.6
million cash on the balance sheet
- Adjusted EBITDA(1) loss of $6.7 million or (14.5)% of revenues, an
improvement of 57% sequentially
HOFFMAN
ESTATES, Ill., Aug. 8, 2024
/PRNewswire/ -- Cambium Networks Corporation ("Cambium Networks")
(NASDAQ: CMBM), a leading provider of wireless and wired networking
infrastructure solutions, today announced financial results for the
second quarter 2024 ended June 30,
2024.
|
|
GAAP
|
|
Non-GAAP
(1)
|
(in millions, except
percentages)
|
|
Q2
2024
|
|
Q1
2024
|
|
Q2
2023
|
|
Q2
2024
|
|
Q1
2024
|
|
Q2
2023
|
Revenues
|
|
$
45.9
|
|
$
42.3
|
|
$
59.5
|
|
$
45.9
|
|
$
42.3
|
|
$
59.5
|
Gross margin
|
|
31.4 %
|
|
20.5 %
|
|
49.1 %
|
|
33.5 %
|
|
22.7 %
|
|
50.3 %
|
Operating
margin
|
|
(26.3) %
|
|
(49.6) %
|
|
(4.5) %
|
|
(17.3) %
|
|
(39.5) %
|
|
2.8 %
|
Net (loss)
income
|
|
$
(9.1)
|
|
$
(26.4)
|
|
$
(2.6)
|
|
$
(7.1)
|
|
$
(12.7)
|
|
$ 0.9
|
Adjusted EBITDA
margin
|
|
|
|
|
|
|
|
(14.5) %
|
|
(36.7) %
|
|
4.7 %
|
|
1 Refer
to Supplemental Financial Information accompanying this press
release for a reconciliation of GAAP to non-GAAP numbers and for
reconciliation of adjusted EBITDA for the second quarter 2024 ended
June 30, 2024.
|
|
"We delivered 9% sequential growth during the second quarter,
margins improved, and we delivered positive cash from operations.
Cambium's product sales out of the distribution channel
remain higher than reported revenues, and channel inventories
declined, as reported by our distributors. The Enterprise business
continued to strengthen, as did our Point-to-Multi-Point business,"
said Morgan Kurk, president and
CEO.
Kurk continued, "Cambium expects to continue to improve its
financial performance for the remainder of calendar 2024 as we
control costs and improve our operating efficiency."
Revenues of $45.9 million for the
second quarter 2024 increased by $3.6
million compared to $42.3
million for the first quarter 2024, primarily due to higher
Enterprise revenues and higher Point-to-Multi-Point revenues.
GAAP gross margin for the second quarter 2024 was 31.4%,
compared to 20.5% for the first quarter 2024. GAAP operating loss
for the second quarter 2024 was $12.1
million, compared to an operating loss of $21.0 million for the first quarter 2024. GAAP
net loss for the second quarter 2024 was $9.1 million, or a net loss of $0.33 per diluted share, compared to a net loss
of $26.4 million, or net loss of
$0.95 per diluted share for the first
quarter 2024.
Non-GAAP gross margin for the second quarter 2024 was 33.5%,
which included $7.0 million in
inventory reserve charges and loss on supplier commitments, an
improvement from 22.7%, for the first quarter 2024, which also
included $7.0 million in inventory
reserve charges and loss on supplier commitments. Non-GAAP
operating loss for the second quarter 2024 was $7.9 million, an improvement from a non-GAAP
operating loss of $16.7 million for
the first quarter 2024. Non-GAAP net loss for the second quarter
2024 was $7.1 million, or a net loss
of $0.25 per diluted share, compared
to non-GAAP net loss of $12.7
million, or net loss of $0.46
per diluted share for the first quarter 2024. For the second
quarter 2024, adjusted EBITDA was a loss of $6.7 million or (14.5)% of revenues, an
improvement from an adjusted EBITDA loss of $15.5 million or (36.7)% of revenues for the
first quarter 2024. Adjusted EBITDA loss for the second quarter
2024 improved by 57% sequentially.
Net cash provided by operating activities was $2.4 million for the second quarter 2024,
compared to net cash used in operating activities of $15.6 million for the first quarter 2024. Cash
totaled $42.6 million as of
June 30, 2024.
Cambium Networks' financial outlook does not include the
potential impact of any possible future financial transactions,
acquisitions, pending legal matters, or other transactions.
Accordingly, Cambium Networks only includes such items in the
company's financial outlook to the extent they are reasonably
foreseeable; however, actual results may differ materially from the
outlook.
Third Quarter 2024 Financial Outlook
Taking into account our current visibility, the financial
outlook as of August 8, 2024, for the
third quarter ending September 30,
2024, is as follows:
- Revenues between $43.0-$48.0
million
- GAAP gross margin between 39.5%-41.5%; and non-GAAP gross
margin between 41.5%-43.5%
- GAAP operating expenses between $26.6-$27.6
million; and non-GAAP operating expenses between
$23.4-$24.4
million
- GAAP operating loss between $7.7-$9.7 million;
and non-GAAP operating loss between $3.6-$5.6
million
- Interest expense, net, of approximately $1.6 million
- GAAP net loss between $8.0-$9.7 million
or a net loss between $0.28 and
$0.34 per diluted share; and non-GAAP
net loss between $3.8-$5.4 million or a net loss between $0.14 and $0.19 per
diluted share
- Adjusted EBITDA loss between $2.4-$4.4 million;
and adjusted EBITDA margin between (4.9)%-(10.2%)
- GAAP effective tax rate not meaningful; and a non-GAAP
effective tax benefit of approximately 25%
- Approximately 28.2 million weighted average diluted shares
outstanding
Cash requirements are expected to be as follows:
- Paydown of debt: $0.7 million;
Cash interest expense: approximately $1.5
million
- Capital expenditures: $2.0-$3.0
million
Full Year 2024 Financial Outlook
- Revenues between $180.0-$190.0
million
- GAAP gross margin approximately 35.0%; and non-GAAP gross
margin approximately 37.0%
- GAAP net loss between $49.1-$55.3 million
or a net loss between $1.74 and
$1.96 per diluted share; and non-GAAP
net loss between $24.6-$29.4 million or between a net loss between
$0.87 and $1.04 per diluted share
- Adjusted EBITDA margin between (12.0)%-(16.2)%
Conference Call and Webcast
Cambium Networks
will host a live webcast and conference call to discuss its
financial results at 4:30 p.m. ET
today, August 8, 2024. To join the
financial results live webcast and view additional materials which
will be posted to the investor website, listeners should access the
investor page of Cambium Networks website
https://investors.cambiumnetworks.com/. Following the live
webcast, a replay will be available in the event archives at the
same web address for a period of one year.
To access the live conference call by phone, listeners
should register in advance at
https://register.vevent.com/register/BI7601d604141f430eb155a19fa0f819cd.
Upon registration, telephone participants will receive a
confirmation email detailing how to join the conference call,
including the dial-in number and a unique passcode.
In addition, Cambium Networks president & CEO, Morgan Kurk, and CFO, Jacob Sayer, will hold one-on-one meetings with
investors on Tuesday, August 27,
2024, at the Jefferies Technology, Media, & Consumer
Conference in Chicago.
About Cambium Networks
Cambium Networks enables
service providers, enterprises, industrial organizations, and
governments to deliver exceptional digital experiences and device
connectivity with compelling economics. Our ONE Network platform
simplifies management of Cambium's wired and wireless broadband and
network edge technologies, allowing customers to focus more on
managing their business rather than the network. We make
connectivity that just works.
Cautionary Note Regarding Forward-Looking Statements
This release contains certain forward-looking statements
within the meaning of the federal securities laws, including
statements concerning our expected next quarter revenues, net
income and cash. All statements other than statements of historical
fact contained in this document, including statements regarding our
future results of operations and financial position, business
strategy and plans and objectives of management for future
operations, are forward-looking statements. These statements
involve known and unknown risks, uncertainties and other important
factors that may cause our actual results, performance, or
achievements to be materially different from any future results,
performance or achievements expressed or implied by the
forward-looking statements.
We have based these forward-looking statements largely on our
current expectations and projections about future events and
financial trends that we believe may affect our business, financial
condition and results of operations. These forward-looking
statements speak only as of the date of this document and are
subject to a number of risks, uncertainties and assumptions
including those described in the "Risk factors" section of our 2023
Annual Report on Form 10-K filed with the Securities and Exchange
Commission on March 15, 2024, and
Form 10-Q filed on May 10, 2024.
Because forward-looking statements are inherently subject to risks
and uncertainties, some of which cannot be predicted or quantified,
you should not rely on these forward-looking statements as
predictions of future events. The events and circumstances
reflected in our forward-looking statements may not be achieved or
occur and actual results could differ materially from those
projected in the forward-looking statements. Some of the key
factors that could cause actual results to differ from our
expectations include: the unpredictability of our operating
results; our ability to meet the financial and other covenants
under our secured credit facilities; our ability to predict and
respond to emerging technological trends and network operators'
changing needs; our ability to successfully comply with or obtain a
waiver of compliance with the financial covenants under our credit
facilities and therefore continue as a going concern; the
sufficiency of our cash resources and needs for additional
financing; our ability to forecast future demand or the level of
inventory in our; our ability to manage inventory and the risk of
excess or obsolete inventory in our channel; the impact of
competitive pressures on the development of new products and our
success against competitors in our markets; risks caused by
political tensions around the world; the strength of the United States dollar and the impact on the
cost of our products globally; current or future unfavorable
economic conditions, both domestically and in our foreign markets,
including the risk of a global or localized recessions; our
reliance on limited or sole source suppliers; our reliance on
third-party manufacturers, which subjects us to risks of product
delivery delays and reduced control over product costs and quality;
our reliance on distributors and value-added resellers for the
substantial majority of our sales; the ability of our third-party
logistics and warehousing providers to deliver products to our
channel partners and network operators in a timely manner; the
technological complexity of our products, which may contain
undetected hardware defects or software bugs or subject our
products to the risks of ransomware or malware or other
cyber-attacks; the impact of any material weaknesses in and our
ability to maintain an effective system of internal controls,
produce timely and accurate financial statements or comply with
applicable regulations; the impact of actual or threatened health
epidemics and other outbreaks; our reliance on the availability of
third-party licenses; and our inability to obtain intellectual
property protections for our products. Except as required by
applicable law, we do not plan to publicly update or revise any
forward-looking statements contained herein, whether as a result of
any new information, future events or otherwise.
CAMBIUM NETWORKS
CORPORATION
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands,
except share and per share amounts)
|
(Unaudited)
|
|
|
Three months
ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
|
|
|
|
|
Revenues
|
|
$
45,946
|
|
$
42,337
|
|
$
59,542
|
Cost of
revenues
|
|
31,536
|
|
33,652
|
|
30,300
|
Gross
profit
|
|
14,410
|
|
8,685
|
|
29,242
|
Gross
margin
|
|
31.4 %
|
|
20.5 %
|
|
49.1 %
|
Operating
expenses
|
|
|
|
|
|
|
Research and
development
|
|
9,149
|
|
10,799
|
|
13,008
|
Sales and
marketing
|
|
9,706
|
|
9,721
|
|
11,528
|
General and
administrative
|
|
5,988
|
|
7,510
|
|
5,836
|
Depreciation and
amortization
|
|
1,669
|
|
1,633
|
|
1,573
|
Total operating
expenses
|
|
26,512
|
|
29,663
|
|
31,945
|
Operating
loss
|
|
(12,102)
|
|
(20,978)
|
|
(2,703)
|
Operating
margin
|
|
(26.3) %
|
|
(49.6) %
|
|
(4.5) %
|
Interest expense,
net
|
|
1,304
|
|
881
|
|
579
|
Other expense,
net
|
|
3
|
|
59
|
|
64
|
Loss before income
taxes
|
|
(13,409)
|
|
(21,918)
|
|
(3,346)
|
Provision (benefit) for
income taxes
|
|
(4,266)
|
|
4,529
|
|
(704)
|
Net
loss
|
|
$
(9,143)
|
|
$
(26,447)
|
|
$
(2,642)
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
|
|
Basic
|
|
$
(0.33)
|
|
$
(0.95)
|
|
$
(0.10)
|
Diluted
|
|
$
(0.33)
|
|
$
(0.95)
|
|
$
(0.10)
|
Weighted-average
number of shares outstanding to compute loss per
share
|
|
|
|
|
|
|
Basic
|
|
27,902,956
|
|
27,849,604
|
|
27,432,705
|
Diluted
|
|
27,902,956
|
|
27,849,604
|
|
27,432,705
|
|
|
|
|
|
|
|
Share-based
compensation included in costs and expenses:
|
|
|
|
|
|
|
Cost of
revenues
|
|
$
51
|
|
$
33
|
|
$
59
|
Research and
development
|
|
920
|
|
945
|
|
1,388
|
Sales and
marketing
|
|
486
|
|
508
|
|
728
|
General and
administrative
|
|
1,104
|
|
1,100
|
|
887
|
Total share-based
compensation expense
|
|
$
2,561
|
|
$
2,586
|
|
$
3,062
|
CAMBIUM NETWORKS
CORPORATION
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In thousands,
except share information)
|
(Unaudited)
|
|
|
June 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash
|
|
$
42,574
|
|
$
18,710
|
Accounts receivable,
net of credit losses of $564 and $283
|
|
56,680
|
|
64,103
|
Inventories,
net
|
|
49,969
|
|
66,878
|
Income taxes
receivable
|
|
4,651
|
|
222
|
Prepaid
expenses
|
|
12,057
|
|
6,589
|
Other current
assets
|
|
6,236
|
|
6,069
|
Total current
assets
|
|
172,167
|
|
162,571
|
|
|
|
|
|
Noncurrent
assets
|
|
|
|
|
Property and equipment,
net
|
|
14,978
|
|
12,879
|
Software,
net
|
|
12,989
|
|
11,985
|
Operating lease
assets
|
|
6,931
|
|
7,894
|
Intangible assets,
net
|
|
6,926
|
|
7,675
|
Goodwill
|
|
9,842
|
|
9,842
|
Deferred tax assets,
net
|
|
—
|
|
3,694
|
Other noncurrent
assets
|
|
1,258
|
|
1,335
|
TOTAL
ASSETS
|
|
$
225,091
|
|
$
217,875
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
16,986
|
|
$
19,120
|
Accrued
liabilities
|
|
46,455
|
|
47,069
|
Employee
compensation
|
|
4,303
|
|
5,071
|
Current portion of
long-term debt, net
|
|
3,173
|
|
3,186
|
Deferred
revenues
|
|
8,261
|
|
8,765
|
Other current
liabilities
|
|
10,114
|
|
13,117
|
Total current
liabilities
|
|
89,292
|
|
96,328
|
Noncurrent
liabilities
|
|
|
|
|
Long-term debt,
net
|
|
65,685
|
|
21,926
|
Deferred
revenues
|
|
10,338
|
|
10,473
|
Noncurrent operating
lease liabilities
|
|
7,046
|
|
6,595
|
Other noncurrent
liabilities
|
|
1,766
|
|
1,619
|
Total
liabilities
|
|
174,127
|
|
136,941
|
Shareholders'
equity
|
|
|
|
|
Share capital; $0.0001
par value; 500,000,000 shares authorized at June 30, 2024 and
December 31, 2023; 28,208,596 outstanding at June 30, 2024
and 27,834,908 outstanding at December 31, 2023
|
|
3
|
|
3
|
Additional paid in
capital
|
|
158,578
|
|
152,768
|
Treasury shares, at
cost, 269,613 shares at June 30, 2024 and 260,236 shares at
December 31, 2023
|
|
(5,660)
|
|
(5,624)
|
Accumulated
deficit
|
|
(100,188)
|
|
(64,598)
|
Accumulated other
comprehensive loss
|
|
(1,769)
|
|
(1,615)
|
Total shareholders'
equity
|
|
50,964
|
|
80,934
|
TOTAL LIABILITIES
AND EQUITY
|
|
$
225,091
|
|
$
217,875
|
CAMBIUM NETWORKS
CORPORATION
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net loss
|
|
$
(9,143)
|
|
$
(26,447)
|
|
$
(2,642)
|
Adjustments to
reconcile net loss to net cash provided by (used in) operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization of software and intangible assets
|
|
2,584
|
|
2,536
|
|
2,222
|
Amortization of debt
issuance costs
|
|
78
|
|
77
|
|
79
|
Share-based
compensation
|
|
2,561
|
|
2,586
|
|
3,062
|
Deferred income
taxes
|
|
—
|
|
3,694
|
|
(1,805)
|
Provision for inventory
excess and obsolescence
|
|
2,384
|
|
6,175
|
|
(276)
|
Other
|
|
(243)
|
|
687
|
|
69
|
Change in assets and
liabilities:
|
|
|
|
|
|
|
Receivables
|
|
1,674
|
|
2,385
|
|
9,165
|
Inventories
|
|
3,240
|
|
5,110
|
|
(13,739)
|
Prepaid
expenses
|
|
684
|
|
(6,161)
|
|
2,734
|
Income taxes
receivable
|
|
(4,353)
|
|
(78)
|
|
27
|
Accounts
payable
|
|
(298)
|
|
(2,434)
|
|
134
|
Accrued employee
compensation
|
|
387
|
|
(1,018)
|
|
(931)
|
Other assets and
liabilities
|
|
2,846
|
|
(2,759)
|
|
(2,620)
|
Net cash provided by
(used in) operating activities
|
|
2,401
|
|
(15,647)
|
|
(4,521)
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
(2,314)
|
|
(1,767)
|
|
(667)
|
Purchases of
software
|
|
(1,856)
|
|
(1,250)
|
|
(1,796)
|
Net cash used in
investing activities
|
|
(4,170)
|
|
(3,017)
|
|
(2,463)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Proceeds from issuance
of revolver debt
|
|
5,000
|
|
40,000
|
|
—
|
Repayment of term
loan
|
|
—
|
|
(1,313)
|
|
(657)
|
Issuance of ordinary
shares under ESPP
|
|
663
|
|
—
|
|
1,102
|
Taxes paid related to
net share settlement of equity awards
|
|
(17)
|
|
(15)
|
|
(285)
|
Proceeds from share
option exercises
|
|
—
|
|
—
|
|
105
|
Net cash provided by
financing activities
|
|
5,646
|
|
38,672
|
|
265
|
Effect of exchange rate
on cash
|
|
(14)
|
|
(7)
|
|
1
|
Net increase (decrease)
in cash
|
|
3,863
|
|
20,001
|
|
(6,718)
|
Cash, beginning of
period
|
|
38,711
|
|
18,710
|
|
38,696
|
Cash, end of
period
|
|
$
42,574
|
|
$
38,711
|
|
$
31,978
|
|
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
Income taxes
paid
|
|
$
2,231
|
|
$
116
|
|
$
2,639
|
Interest
paid
|
|
$
922
|
|
$
1,030
|
|
$
468
|
Significant non-cash
activities:
|
|
|
|
|
|
|
Increase in property,
equipment and software unpaid in accounts payable or accrued in
liabilities
|
|
$
46
|
|
$
244
|
|
$
389
|
Operating lease
right-of-use assets obtained in exchange for operating lease
liabilities
|
|
$
—
|
|
$
—
|
|
$
674
|
Deferred issuance costs
incurred but not yet paid
|
|
$
275
|
|
$
—
|
|
$
—
|
CAMBIUM NETWORKS
CORPORATION
|
SUPPLEMENTAL
FINANCIAL INFORMATION
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
REVENUES BY
PRODUCT CATEGORY
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Point-to-Multi-Point
|
|
$
19,647
|
|
$
19,421
|
|
$
26,734
|
Point-to-Point
|
|
13,656
|
|
14,411
|
|
25,074
|
Enterprise
|
|
11,310
|
|
7,163
|
|
6,420
|
Other
|
|
1,333
|
|
1,342
|
|
1,314
|
Total
Revenues
|
|
$
45,946
|
|
$
42,337
|
|
$
59,542
|
|
|
|
|
|
|
|
REVENUES BY
REGION
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
North
America
|
|
$
20,647
|
|
$
25,049
|
|
$
39,526
|
Europe, Middle East and
Africa
|
|
15,003
|
|
8,410
|
|
6,769
|
Caribbean and Latin
America
|
|
5,306
|
|
4,892
|
|
6,015
|
Asia Pacific
|
|
4,990
|
|
3,986
|
|
7,232
|
Total
Revenues
|
|
$
45,946
|
|
$
42,337
|
|
$
59,542
|
Use of non-GAAP (Adjusted) Financial Measures
In addition to providing financial measurements based on
generally accepted accounting principles in the United States (GAAP), we provide
additional financial metrics that are not prepared in accordance
with GAAP (non-GAAP), including Adjusted EBITDA, non-GAAP gross
margin, non-GAAP operating expenses, non-GAAP operating income and
non-GAAP operating margin, non-GAAP pre-tax income, non-GAAP
provision for income taxes, non-GAAP net income, and non-GAAP fully
weighted basic and diluted shares. Management uses these non-GAAP
financial measures, in addition to GAAP financial measures, to
understand and compare operating results across accounting periods,
for financial and operational decision making, for planning and
forecasting purposes, to measure executive compensation and to
evaluate our financial performance. We believe that these non-GAAP
financial measures help us to identify underlying trends in our
business that could otherwise be masked by the effect of the
expenses that we exclude in the calculations of the non-GAAP
financial measures.
We believe that these financial measures reflect our ongoing
business in a manner that allows for meaningful comparisons and
analysis of trends in the business and provides information to
investors and others in understanding and evaluating our operating
results, enhancing the overall understanding of our past
performance and future prospects. Although the calculation of
non-GAAP financial measures may vary from company to company, our
detailed presentation may facilitate analysis and comparison of our
operating results by management and investors with other peer
companies, many of which use similar non-GAAP financial measures to
supplement their GAAP results in their public disclosures. These
non-GAAP financial measures are discussed below.
Adjusted EBITDA is defined as net (loss) income as reported in
our consolidated statements of operations excluding the impact of
(i) interest expense (income), net; (ii) income tax provision
(benefit); (iii) depreciation and amortization expense; (iv)
nonrecurring expenses, (v) share-based compensation expense, and
(vi) restructuring expenses. EBITDA is widely used by securities
analysts, investors and other interested parties to evaluate the
profitability of companies. EBITDA eliminates potential differences
in performance caused by variations in capital structures
(affecting net finance costs), tax positions (such as the
availability of net operating losses against which to relieve
taxable profits), the cost and age of tangible assets (affecting
relative depreciation expense) and the extent to which intangible
assets are identifiable (affecting relative amortization expense).
We adjust EBITDA to also exclude nonrecurring expenses since this
is one-time in nature and does not reflect our ongoing operations.
We adjust EBITDA for share-based compensation expense which is a
non-cash expense that varies in amount from period to period and is
dependent on market forces that are often beyond Cambium Networks'
control. As a result, management excludes this item from Cambium
Networks' internal operating forecasts and models. We also adjust
EBITDA to exclude nonrecurring expenses and restructuring expenses
as these relate to events outside of the ordinary course of
continuing operations and to provide a more accurate comparison of
our ongoing business results.
Non-GAAP gross margin, non-GAAP operating expenses, non-GAAP
operating income and non-GAAP operating margin, non-GAAP effective
tax rate and non-GAAP net income are used as a supplement to our
unaudited condensed consolidated financial statements presented in
accordance with GAAP. We believe these non-GAAP measures are the
most meaningful for period-to-period comparisons because they
exclude the impact of share-based compensation expense,
restructuring expenses, nonrecurring legal expenses, amortization
of acquired intangibles, and amortization of capitalized software
costs as we do not consider these costs and expenses to be
indicative of our ongoing operations.
Share-based compensation expenses are excluded. Management may
issue different types of awards, including share options, and
restricted share units, and excludes the associated expense in this
non-GAAP measure. Share-based compensation expense is a non-cash
expense that varies in amount from period to period and is
dependent on market forces that are often beyond Cambium Networks
control.
Amortization of acquired intangibles includes customer
relationships and is excluded since these are not indicative of
continuing operations.
Amortization of capitalized software costs include capitalized
research and development activities amortized over their useful
life and included in cost of revenues and are excluded since these
are not indicative of continuing operations.
Restructuring expenses consist primarily of severance costs for
employees which are not related to future operating expenses.
Cambium Networks excludes these expenses since they result from an
event that is outside the ordinary course of continuing operations.
Excluding these charges permits more accurate comparisons of
Cambium Networks' ongoing business results.
Our non-GAAP tax adjustments include the tax impacts from
share-based compensation expense including excess or decremental
tax benefits available to the company that are recorded when
incurred. Non-GAAP results exclude the effect of a valuation
allowance recorded against tax assets for the cumulative loss
related to our UK and U.S. operations. Cambium Networks excludes
these amounts to more closely approximate the company's ongoing
effective tax rate after adjusting for one-time or unique
non-recurring items. The associated non-GAAP effective tax rate is
also applied to the gross amount of non-GAAP adjustments for the
purpose of calculating non-GAAP net income in total and on a
per-share basis. This approach is designed to enhance the ability
of investors to understand the company's tax expense on its current
operations, provide improved modeling accuracy, and substantially
reduce fluctuations caused by GAAP adjustments which may not
reflect actual cash tax expense.
Non-GAAP fully weighted basic and diluted shares are shown as
outstanding during the entire period presented and include dilutive
shares if their effect on earnings per share is dilutive. We also
use non-GAAP fully weighted basic and diluted shares to provide
more comparable per-share results across periods.
These non-GAAP financial measures do not replace the
presentation of our GAAP financial results and should only be used
as a supplement to, not as a substitute for, our financial results
presented in accordance with GAAP. There are limitations in the use
of non-GAAP measures because they do not include all the expenses
that must be included under GAAP and because they involve the
exercise of judgment concerning exclusions of items from the
comparable non-GAAP financial measure. In addition, other companies
may use other measures to evaluate their performance, or may
calculate non-GAAP measures differently, all of which could reduce
the usefulness of our non-GAAP financial measures as tools for
comparison. We present a "Reconciliation of GAAP Financial Measures
to Non-GAAP Financial Measures" in the tables below.
The following table reconciles net income to Adjusted EBITDA,
the most directly comparable financial measure, calculated and
presented in accordance with GAAP (in thousands):
CAMBIUM NETWORKS
CORPORATION
|
SUPPLEMENTAL
SCHEDULE OF NON-GAAP ADJUSTED EBITDA
|
(In
thousands)
|
(Unaudited)
|
|
|
Three months
ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Net loss
|
|
$
(9,143)
|
|
$
(26,447)
|
|
$
(2,642)
|
Interest expense,
net
|
|
1,304
|
|
881
|
|
579
|
(Benefit) provision for
income taxes
|
|
(4,266)
|
|
4,529
|
|
(704)
|
Depreciation and
amortization of software and intangible assets
|
|
2,584
|
|
2,536
|
|
2,222
|
EBITDA
|
|
(9,521)
|
|
(18,501)
|
|
(545)
|
Share-based
compensation
|
|
2,561
|
|
2,586
|
|
3,062
|
Restructuring and other
nonrecurring expenses
|
|
310
|
|
377
|
|
256
|
Adjusted
EBITDA
|
|
$
(6,650)
|
|
$
(15,538)
|
|
$
2,773
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin
|
|
(14.5) %
|
|
(36.7) %
|
|
4.7 %
|
The following table reconciles all other GAAP to non-GAAP
financial measures (in thousands):
CAMBIUM NETWORKS
CORPORATION
|
RECONCILIATION OF
GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL
MEASURES
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
GAAP gross
profit
|
|
$
14,410
|
|
$
8,685
|
|
$
29,242
|
Share-based
compensation expense
|
|
51
|
|
33
|
|
59
|
Amortization of
capitalized software costs
|
|
916
|
|
903
|
|
648
|
Restructuring and
nonrecurring expense
|
|
26
|
|
3
|
|
—
|
Non-GAAP gross
profit
|
|
$
15,403
|
|
$
9,624
|
|
$
29,949
|
Non-GAAP gross
margin
|
|
33.5 %
|
|
22.7 %
|
|
50.3 %
|
|
|
|
|
|
|
|
GAAP research and
development expense
|
|
$
9,149
|
|
$
10,799
|
|
$
13,008
|
Share-based
compensation expense
|
|
920
|
|
945
|
|
1,388
|
Restructuring and other
nonrecurring expense
|
|
26
|
|
285
|
|
256
|
Non-GAAP research
and development expense
|
|
$
8,203
|
|
$
9,569
|
|
$
11,364
|
|
|
|
|
|
|
|
GAAP sales and
marketing expense
|
|
$
9,706
|
|
$
9,721
|
|
$
11,528
|
Share-based
compensation expense
|
|
486
|
|
508
|
|
728
|
Restructuring and other
nonrecurring expenses
|
|
196
|
|
18
|
|
—
|
Non-GAAP sales and
marketing expense
|
|
$
9,024
|
|
$
9,195
|
|
$
10,800
|
|
|
|
|
|
|
|
GAAP general and
administrative expense
|
|
$
5,988
|
|
$
7,510
|
|
$
5,836
|
Share-based
compensation expense
|
|
1,104
|
|
1,100
|
|
887
|
Restructuring and other
nonrecurring expenses
|
|
62
|
|
71
|
|
—
|
Non-GAAP general and
administrative expense
|
|
$
4,822
|
|
$
6,339
|
|
$
4,949
|
|
|
|
|
|
|
|
GAAP depreciation
and amortization
|
|
$
1,669
|
|
$
1,633
|
|
$
1,573
|
Amortization of
acquired intangibles
|
|
374
|
|
375
|
|
375
|
Non-GAAP
depreciation and amortization
|
|
$
1,295
|
|
$
1,258
|
|
$
1,198
|
|
|
|
|
|
|
|
GAAP operating
loss
|
|
$
(12,102)
|
|
$
(20,978)
|
|
$
(2,703)
|
Share-based
compensation expense
|
|
2,561
|
|
2,586
|
|
3,062
|
Amortization of
capitalized software costs
|
|
916
|
|
903
|
|
648
|
Amortization of
acquired intangibles
|
|
374
|
|
375
|
|
375
|
Restructuring and other
nonrecurring expenses
|
|
310
|
|
377
|
|
256
|
Non-GAAP operating
(loss) income
|
|
$
(7,941)
|
|
$
(16,737)
|
|
$
1,638
|
|
|
|
|
|
|
|
GAAP pre-tax
loss
|
|
$
(13,409)
|
|
$
(21,918)
|
|
$
(3,346)
|
Share-based
compensation expense
|
|
2,561
|
|
2,586
|
|
3,062
|
Amortization of
capitalized software costs
|
|
916
|
|
903
|
|
648
|
Amortization of
acquired intangibles
|
|
374
|
|
375
|
|
375
|
Restructuring and other
nonrecurring expenses
|
|
310
|
|
377
|
|
256
|
Non-GAAP pre-tax
(loss) income
|
|
$
(9,248)
|
|
$
(17,677)
|
|
$
995
|
|
|
|
|
|
|
|
GAAP (benefit)
provision for income taxes
|
|
$
(4,266)
|
|
$
4,529
|
|
$
(704)
|
Valuation allowance
impacts
|
|
(4,955)
|
|
11,194
|
|
—
|
Tax rate
change
|
|
—
|
|
—
|
|
(147)
|
Tax impacts of share
vesting
|
|
487
|
|
58
|
|
18
|
Tax effect of Non-GAAP
adjustments
|
|
(1,040)
|
|
(1,060)
|
|
(868)
|
All other discrete
items
|
|
3,368
|
|
(687)
|
|
200
|
Non-GAAP (benefit)
provision for income taxes
|
|
$
(2,126)
|
|
$
(4,976)
|
|
$
93
|
Non-GAAP
ETR
|
|
23.0 %
|
|
28.1 %
|
|
9.4 %
|
|
|
|
|
|
|
|
GAAP net
loss
|
|
$
(9,143)
|
|
$
(26,447)
|
|
$
(2,642)
|
Share-based
compensation expense
|
|
2,561
|
|
2,586
|
|
3,062
|
Amortization of
capitalized software costs
|
|
916
|
|
903
|
|
648
|
Amortization of
acquired intangibles
|
|
374
|
|
375
|
|
375
|
Restructuring and other
nonrecurring expenses
|
|
310
|
|
377
|
|
256
|
Non-GAAP adjustments to
tax
|
|
(1,100)
|
|
10,565
|
|
71
|
Tax effect of Non-GAAP
adjustments
|
|
(1,040)
|
|
(1,060)
|
|
(868)
|
Non-GAAP net (loss)
income
|
|
$
(7,122)
|
|
$
(12,701)
|
|
$
902
|
Non-GAAP fully
weighted basic shares
|
|
28,209
|
|
27,893
|
|
27,603
|
Non-GAAP fully
weighted diluted shares
|
|
28,211
|
|
27,908
|
|
28,279
|
Non-GAAP net (loss)
income per Non-GAAP basic share
|
|
$
(0.25)
|
|
$
(0.46)
|
|
$
0.03
|
Non-GAAP net (loss)
income per Non-GAAP diluted share
|
|
$
(0.25)
|
|
$
(0.46)
|
|
$
0.03
|
Investor Inquiries:
Peter
Schuman, IRC
Vice President Investor, Industry Analyst & Public
Relations
Cambium Networks
+1 (847) 264-2188
peter.schuman@cambiumnetworks.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cambium-networks-reports-second-quarter-2024-financial-results-302217879.html
SOURCE Cambium Networks