Strong Profitability Exceeds
Expectations
Cloud & Edge Revenue Grew 11% YoY and
16% QoQ
PLANO, Texas ,
Oct. 23,
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 third
quarter of 2024.
Revenue for the third quarter of 2024 was $210 million, compared to $203 million for the third quarter of 2023 and
$193 million for the second quarter
of 2024. GAAP Loss from Operations was ($1
million) while Non-GAAP Adjusted EBITDA improved to
$30 million, or 14% of sales, in the
third quarter 2024. GAAP and Non-GAAP Gross Margins were strong at
52% and 55%, respectively.
"I am very pleased with our financial performance in the third
quarter with overall sales growing 3.5% year over year, led by
strong growth in our Cloud & Edge secure communications
business. Gross Margin exceeded expectations with a positive mix of
product sales and good execution from our Professional Services
team, resulting in profitability at the high end of our guidance
range," stated Bruce McClelland,
President and Chief Executive Officer of Ribbon Communications.
Mr. McClelland added, "We expect this momentum to continue into
the fourth quarter and into 2025 as we continue to ramp voice
modernization programs with Verizon and multiple other carriers,
execute on new awards with U.S. Federal Defense agencies, and to
grow the U.S. rural broadband segment. Our guidance for the fourth
quarter projects year-over-year sales growth of 8% at the midpoint,
reflecting all of these trends along with seasonal strength in
Enterprise."
Financial
Highlights1
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
|
September
30,
|
|
September
30,
|
In millions,
except per share amounts
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP Revenue
|
|
$
210
|
|
$
203
|
|
$
583
|
|
$
600
|
GAAP Net income
(loss)
|
|
$
(13)
|
|
$
(14)
|
|
$
(61)
|
|
$
(73)
|
Non-GAAP Net income
(loss)
|
|
$
8
|
|
$
9
|
|
$
16
|
|
$
14
|
Non-GAAP Adjusted
EBITDA
|
|
$
30
|
|
$
28
|
|
$
63
|
|
$
48
|
GAAP diluted earnings
(loss) per share
|
|
$
(0.08)
|
|
$
(0.08)
|
|
$
(0.35)
|
|
$
(0.43)
|
Non-GAAP diluted
earnings (loss) per share
|
|
$
0.05
|
|
$
0.05
|
|
$
0.09
|
|
$
0.08
|
Weighted average shares
outstanding basic
|
|
175
|
|
171
|
|
174
|
|
170
|
Weighted average shares
outstanding diluted
|
|
177
|
|
176
|
|
176
|
|
176
|
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.
|
"I am very excited to be joining Ribbon at this inflection point
in the business and look forward to applying my telecom experience
at Verizon and Vodafone to the supplier side of the ecosystem.
Ribbon plays an important role in the implementation and support of
strategic communication services across many of the largest and
most sensitive networks in the world and has a great opportunity to
substantially grow its presence and generate shareholder value,"
said John Townsend, Chief Financial
Officer of Ribbon Communications effective November 1, 2024.
Business Outlook2
For the fourth
quarter of 2024, the Company expects sequential growth in both of
our businesses with revenue in a range of $235 million to $255
million. Non-GAAP gross margin is projected in a range of
55.5% to 56%. Adjusted EBITDA is projected in a range of
$46 million to $52 million.
The Company's outlook is based on current indications for its
business, which are subject to change.
2 GAAP
earnings guidance is not provided. 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
- November 19, 2024:
18th Annual Needham Security, Networking, and
Communications Conference
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
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 fourth quarter of 2024 and beyond; market share
growth; increases in shareholder value; 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 "anticipates", "believes", "could", "estimates", "expects",
"expectations", "intends", "may", "plans", "projects" and other
similar language, whether in the negative or affirmative, are
intended to identify forward-looking statements, although not all
forward-looking statements contain these identifying words.
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 unknown and/or
difficult to predict and that may cause our actual results,
performance or achievements to be materially different from those
expressed or implied by the forward-looking statements. Such risks
and uncertainties include, but are not limited to, unpredictable
fluctuations in quarterly revenue and operating results; the impact
of restructuring and cost-containment activities; increases in
tariffs, trade restrictions or taxes on the Company's products;
supply chain disruptions resulting from component availability
and/or geopolitical instabilities and disputes (including those
related to the wars in Israel and
Ukraine); the closure, on a
temporary basis, of the Company's offices or those of the Company's
contract manufacturer in Israel as
a result of the war and the impact of military call-ups of the
Company's employees in Israel;
material litigation; the impact of fluctuations in interest rates;
material cybersecurity and data intrusion incidents, including any
security breaches resulting in the theft, transfer, or unauthorized
disclosure of customer, employee, or Company information; the
Company's ability to comply with applicable domestic and foreign
information security and privacy laws, regulations and technology
platform rules or other obligations related to data private and
security; 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; the ability to adapt
to rapid technological and market changes; the ability to generate
positive returns on the Company's research and development; 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; risks related to
the terms of the Company's credit agreement; higher risks in
international operations and markets; currency fluctuations;
unanticipated averse changes in legal, regulatory or tax laws;
future accounting pronouncements or changes in the Company's
accounting policies; and/or failure or circumvention of the
Company's controls and procedures. We therefore caution you against
relying on any of these forward-looking statements.
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. Any forward-looking statement made by the Company
in this release speaks only as of the date on which this release
was first issued. The Company undertakes no obligation to update
any forward-looking statement publicly or otherwise, whether as a
result of new information, future developments 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
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. Also, on October 14, 2024, a settlement in principle was
reached on one of these legal matters and the Company accrued the
$5 million settlement in the third
quarter of 2024. 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 are not within its control. Accordingly,
the Company believes that excluding 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
third quarter ended September 30,
2024.
Date: Wednesday, October 23,
2024
Time: 4:30 p.m. (ET)
Dial-In Information:
US/Canada: 877-407-2991
International: 201-389-0925
Instant Telephone Access: Call meâ„¢
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
|
|
|
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
|
|
|
2024
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
Product
|
$
112,151
|
|
$
99,133
|
|
$
108,501
|
|
Service
|
98,087
|
|
93,487
|
|
94,660
|
|
|
Total
revenue
|
210,238
|
|
192,620
|
|
203,161
|
|
|
|
|
|
|
|
|
|
Cost of
revenue:
|
|
|
|
|
|
|
Product
|
59,405
|
|
54,845
|
|
59,436
|
|
Service
|
34,893
|
|
33,376
|
|
33,065
|
|
Amortization of
acquired technology
|
6,323
|
|
6,532
|
|
7,157
|
|
|
Total cost of
revenue
|
100,621
|
|
94,753
|
|
99,658
|
|
|
|
|
|
|
|
|
|
Gross profit
|
109,617
|
|
97,867
|
|
103,503
|
|
|
|
|
|
|
|
|
|
Gross margin
|
52.1 %
|
|
50.8 %
|
|
50.9 %
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
Research and
development
|
45,645
|
|
43,489
|
|
46,229
|
|
Sales and
marketing
|
33,060
|
|
32,984
|
|
32,795
|
|
General and
administrative
|
21,588
|
|
14,901
|
|
12,885
|
|
Amortization of
acquired intangible assets
|
6,457
|
|
6,508
|
|
7,216
|
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
842
|
|
Restructuring and
related
|
3,794
|
|
1,920
|
|
2,680
|
|
|
Total operating
expenses
|
110,544
|
|
99,802
|
|
102,647
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(927)
|
|
(1,935)
|
|
856
|
Interest expense,
net
|
(11,952)
|
|
(3,879)
|
|
(7,143)
|
Other (expense) income,
net
|
1,056
|
|
(9,503)
|
|
(2,620)
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
(11,823)
|
|
(15,317)
|
|
(8,907)
|
Income tax benefit
(provision)
|
(1,599)
|
|
(1,499)
|
|
(4,594)
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
(13,422)
|
|
$
(16,816)
|
|
$
(13,501)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
Basic
|
|
$
(0.08)
|
|
$
(0.10)
|
|
$
(0.08)
|
|
Diluted
|
$
(0.08)
|
|
$
(0.10)
|
|
$
(0.08)
|
|
|
|
|
|
|
|
|
|
Weighted average shares
used to compute earnings (loss) per share:
|
|
|
|
|
|
|
Basic
|
|
174,613
|
|
173,793
|
|
171,190
|
|
Diluted
|
174,613
|
|
173,793
|
|
171,190
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Statements
of Operations
|
(in thousands, except
percentages and per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months
ended
|
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
Product
|
$
298,894
|
|
$
319,166
|
|
Service
|
283,628
|
|
280,772
|
|
|
Total
revenue
|
582,522
|
|
599,938
|
|
|
|
|
|
|
|
Cost of
revenue:
|
|
|
|
|
Product
|
160,044
|
|
189,426
|
|
Service
|
103,633
|
|
102,152
|
|
Amortization of
acquired technology
|
19,406
|
|
21,985
|
|
|
Total cost of
revenue
|
283,083
|
|
313,563
|
|
|
|
|
|
|
|
Gross profit
|
299,439
|
|
286,375
|
|
|
|
|
|
|
|
Gross margin
|
51.4 %
|
|
47.7 %
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
Research and
development
|
134,897
|
|
145,309
|
|
Sales and
marketing
|
100,760
|
|
102,099
|
|
General and
administrative
|
51,680
|
|
41,276
|
|
Amortization of
acquired intangible assets
|
19,671
|
|
21,740
|
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,982
|
|
Restructuring and
related
|
8,779
|
|
13,924
|
|
|
Total operating
expenses
|
315,787
|
|
327,330
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(16,348)
|
|
(40,955)
|
Interest expense,
net
|
(21,818)
|
|
(20,331)
|
Other (expense) income,
net
|
(15,960)
|
|
(536)
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
(54,126)
|
|
(61,822)
|
Income tax benefit
(provision)
|
(6,473)
|
|
(11,463)
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
(60,599)
|
|
$
(73,285)
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
Basic
|
|
$
(0.35)
|
|
$
(0.43)
|
|
Diluted
|
$
(0.35)
|
|
$
(0.43)
|
|
|
|
|
|
|
|
Weighted average shares
used to compute earnings (loss) per share:
|
|
|
|
|
Basic
|
|
173,615
|
|
169,955
|
|
Diluted
|
173,615
|
|
169,955
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Balance
Sheets
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
December 31,
|
|
|
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
37,240
|
|
$
26,494
|
|
Restricted
cash
|
2,853
|
|
136
|
|
Accounts receivable,
net
|
249,183
|
|
268,421
|
|
Inventory
|
77,316
|
|
77,521
|
|
Other current
assets
|
49,987
|
|
46,146
|
|
|
Total current
assets
|
416,579
|
|
418,718
|
|
|
|
|
|
|
|
Property and equipment,
net
|
48,782
|
|
41,820
|
Intangible assets,
net
|
199,322
|
|
238,087
|
Goodwill
|
|
300,892
|
|
300,892
|
Deferred income
taxes
|
84,472
|
|
69,761
|
Operating lease
right-of-use assets
|
30,732
|
|
39,783
|
Other assets
|
33,980
|
|
35,092
|
|
|
|
|
$ 1,114,759
|
|
$ 1,144,153
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of term
debt
|
$
4,813
|
|
$
35,102
|
|
Accounts
payable
|
78,939
|
|
85,164
|
|
Accrued expenses and
other
|
102,942
|
|
91,687
|
|
Operating lease
liabilities
|
10,644
|
|
15,739
|
|
Deferred
revenue
|
95,761
|
|
113,381
|
|
|
Total current
liabilities
|
293,099
|
|
341,073
|
|
|
|
|
|
|
|
Long-term debt, net of
current
|
332,428
|
|
197,482
|
Warrant
liability
|
5,587
|
|
5,295
|
Preferred stock
liability
|
-
|
|
53,337
|
Operating lease
liabilities, net of current
|
33,249
|
|
38,711
|
Deferred revenue, net
of current
|
16,751
|
|
19,218
|
Deferred income
taxes
|
5,616
|
|
5,616
|
Other long-term
liabilities
|
32,495
|
|
30,658
|
|
|
|
Total
liabilities
|
719,225
|
|
691,390
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common stock
|
17
|
|
17
|
|
Additional paid-in
capital
|
1,967,952
|
|
1,958,909
|
|
Accumulated
deficit
|
(1,580,549)
|
|
(1,519,950)
|
|
Accumulated other
comprehensive income
|
8,114
|
|
13,787
|
|
|
|
Total stockholders'
equity
|
395,534
|
|
452,763
|
|
|
|
|
$ 1,114,759
|
|
$ 1,144,153
|
RIBBON COMMUNICATIONS
INC.
|
Consolidated Statements
of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months
ended
|
|
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net income
(loss)
|
$
(60,599)
|
|
$
(73,285)
|
|
Adjustments to
reconcile net income (loss) to cash flows provided by (used in)
operating activities:
|
|
|
|
|
|
Depreciation and
amortization of property and equipment
|
10,131
|
|
10,603
|
|
|
Amortization of
intangible assets
|
39,077
|
|
43,725
|
|
|
Amortization of debt
issuance costs and original issue discount
|
4,137
|
|
2,517
|
|
|
Amortization of
accumulated other comprehensive gain related to interest rate
swap
|
(8,196)
|
|
(3,818)
|
|
|
Stock-based
compensation
|
12,061
|
|
16,914
|
|
|
Deferred income
taxes
|
(14,614)
|
|
(3,617)
|
|
|
Gain on sale of
swap
|
-
|
|
(7,301)
|
|
|
Change in fair value of
warrant liability
|
292
|
|
(444)
|
|
|
Change in fair value of
preferred stock liability
|
8,091
|
|
(572)
|
|
|
Dividends accrued on
preferred stock liability
|
2,743
|
|
2,573
|
|
|
Payment of dividends
accrued on preferred stock liability
|
(6,686)
|
|
-
|
|
|
Foreign currency
exchange (gains) losses
|
1,357
|
|
1,174
|
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
18,896
|
|
31,345
|
|
|
|
Inventory
|
(1,630)
|
|
(4,327)
|
|
|
|
Other operating
assets
|
9,456
|
|
27,785
|
|
|
|
Accounts
payable
|
(7,580)
|
|
(22,276)
|
|
|
|
Accrued expenses and
other long-term liabilities
|
1,624
|
|
(16,255)
|
|
|
|
Deferred
revenue
|
(20,087)
|
|
(7,793)
|
|
|
|
|
Net cash provided by
(used in) operating activities
|
(11,527)
|
|
(3,052)
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
Purchases of property
and equipment
|
(14,428)
|
|
(6,620)
|
|
Purchases of software
licenses
|
(462)
|
|
-
|
|
|
|
|
Net cash provided by
(used in) investing activities
|
(14,890)
|
|
(6,620)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
Borrowings under
revolving line of credit
|
44,106
|
|
67,000
|
|
Principal payments on
revolving line of credit
|
(44,106)
|
|
(57,000)
|
|
Proceeds from issuance
of term debt
|
342,300
|
|
-
|
|
Principal payments of
term debt
|
(236,270)
|
|
(90,044)
|
|
Payment of debt
issuance costs
|
(5,985)
|
|
(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
|
|
15
|
|
Payment of tax
obligations related to vested stock awards and units
|
(3,035)
|
|
(3,912)
|
|
|
|
|
Net cash provided by
(used in) financing activities
|
40,177
|
|
(32,163)
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
(297)
|
|
(926)
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
13,463
|
|
(42,761)
|
Cash, cash equivalents
and restricted cash, beginning of year
|
26,630
|
|
67,262
|
Cash, cash equivalents
and restricted cash, end of period
|
$
40,093
|
|
$
24,501
|
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
|
|
Nine months
ended
|
|
|
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Stock-based
compensation
|
|
|
|
|
|
|
|
|
|
Cost of revenue -
product
|
$
64
|
|
$
64
|
|
$
121
|
|
$
234
|
|
$
385
|
Cost of revenue -
service
|
291
|
|
274
|
|
536
|
|
1,037
|
|
1,597
|
|
Cost of
revenue
|
355
|
|
338
|
|
657
|
|
1,271
|
|
1,982
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
745
|
|
616
|
|
1,259
|
|
2,429
|
|
3,821
|
Sales and
marketing
|
1,108
|
|
954
|
|
1,402
|
|
3,219
|
|
5,673
|
General and
administrative
|
1,837
|
|
1,586
|
|
1,632
|
|
5,142
|
|
5,438
|
|
Operating
expense
|
3,690
|
|
3,156
|
|
4,293
|
|
10,790
|
|
14,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based
compensation
|
$
4,045
|
|
$
3,494
|
|
$
4,950
|
|
$
12,061
|
|
$
16,914
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
|
|
|
GAAP Gross
margin
|
52.1 %
|
|
50.8 %
|
|
50.9 %
|
Stock-based
compensation
|
0.2 %
|
|
0.2 %
|
|
0.3 %
|
Amortization of
acquired technology
|
3.0 %
|
|
3.4 %
|
|
3.6 %
|
Non-GAAP Gross
margin
|
55.3 %
|
|
54.4 %
|
|
54.8 %
|
|
|
|
|
|
|
GAAP Net income
(loss)
|
$
(13,422)
|
|
$
(16,816)
|
|
$
(13,501)
|
Stock-based
compensation
|
4,045
|
|
3,494
|
|
4,950
|
Amortization of
intangible assets
|
12,780
|
|
13,040
|
|
14,373
|
Litigation
costs
|
6,896
|
|
1,768
|
|
478
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
842
|
Restructuring and
related
|
3,794
|
|
1,920
|
|
2,680
|
Preferred stock and
warrant liability mark-to-market adjustment
|
(583)
|
|
8,210
|
|
148
|
Tax effect of non-GAAP
adjustments
|
(5,024)
|
|
(3,095)
|
|
(615)
|
Non-GAAP Net income
(loss)
|
$
8,486
|
|
$
8,521
|
|
$
9,355
|
|
|
|
|
|
|
GAAP Diluted
earnings (loss) per share
|
$
(0.08)
|
|
$
(0.10)
|
|
$
(0.08)
|
Stock-based
compensation
|
0.02
|
|
0.02
|
|
0.03
|
Amortization of
intangible assets
|
0.08
|
|
0.08
|
|
0.08
|
Litigation
costs
|
0.04
|
|
0.01
|
|
*
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
*
|
Restructuring and
related
|
0.02
|
|
0.01
|
|
0.02
|
Preferred stock and
warrant liability mark-to-market adjustment
|
*
|
|
0.05
|
|
*
|
Tax effect of non-GAAP
adjustments
|
(0.03)
|
|
(0.02)
|
|
*
|
Non-GAAP Diluted
earnings (loss) per share
|
$
0.05
|
|
$
0.05
|
|
$
0.05
|
|
|
|
|
|
|
Weighted average
shares used to compute diluted earnings (loss) per
share
|
|
|
|
|
|
Shares used to
compute GAAP diluted earnings (loss) per share
|
174,613
|
|
173,793
|
|
171,190
|
Shares used to
compute Non-GAAP diluted earnings (loss) per
share
|
177,028
|
|
176,246
|
|
176,298
|
|
|
|
|
|
|
GAAP Income (loss)
from operations
|
$
(927)
|
|
$
(1,935)
|
|
$
856
|
Depreciation
|
3,361
|
|
3,376
|
|
3,544
|
Stock-based
compensation
|
4,045
|
|
3,494
|
|
4,950
|
Amortization of
intangible assets
|
12,780
|
|
13,040
|
|
14,373
|
Litigation
costs
|
6,896
|
|
1,768
|
|
478
|
Acquisition-, disposal-
and integration-related
|
-
|
|
-
|
|
842
|
Restructuring and
related
|
3,794
|
|
1,920
|
|
2,680
|
Non-GAAP Adjusted
EBITDA
|
$
29,949
|
|
$
21,663
|
|
$
27,723
|
|
|
|
|
|
|
* 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)
|
|
|
|
|
|
|
|
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
|
|
|
GAAP Gross
Margin
|
51.4 %
|
|
47.7 %
|
Stock-based
compensation
|
0.2 %
|
|
0.3 %
|
Amortization of
acquired technology
|
3.4 %
|
|
3.7 %
|
Non-GAAP Gross
Margin
|
55.0 %
|
|
51.7 %
|
|
|
|
|
GAAP Net income
(loss)
|
$
(60,599)
|
|
$
(73,285)
|
Stock-based
compensation
|
12,061
|
|
16,914
|
Amortization of
intangible assets
|
39,077
|
|
43,725
|
Litigation
costs
|
9,615
|
|
769
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,982
|
Restructuring and
related
|
8,779
|
|
13,924
|
Preferred stock and
warrant liability mark-to-market adjustment
|
11,126
|
|
1,558
|
Preferred stock and
warrant liability issuance costs
|
-
|
|
3,545
|
Tax effect of non-GAAP
adjustments
|
(4,148)
|
|
4,144
|
Non-GAAP Net income
(loss)
|
$
15,911
|
|
$
14,276
|
|
|
|
|
GAAP Diluted
earnings (loss) per share
|
$
(0.35)
|
|
$
(0.43)
|
Stock-based
compensation
|
0.07
|
|
0.10
|
Amortization of
intangible assets
|
0.23
|
|
0.26
|
Litigation
costs
|
0.05
|
|
*
|
Acquisition-, disposal-
and integration-related
|
-
|
|
0.02
|
Restructuring and
related
|
0.05
|
|
0.08
|
Preferred stock and
warrant liability mark-to-market adjustment
|
0.06
|
|
0.01
|
Preferred stock and
warrant liability issuance costs
|
-
|
|
0.02
|
Tax effect of non-GAAP
adjustments
|
(0.02)
|
|
0.02
|
Non-GAAP Diluted
earnings (loss) per share
|
$
0.09
|
|
$
0.08
|
|
|
|
|
Weighted average
shares used to compute diluted earnings (loss) per
share
|
|
|
|
Shares used to
compute GAAP diluted earnings (loss) per share
|
173,615
|
|
169,955
|
Shares used to
compute Non-GAAP diluted earnings (loss) per
share
|
176,416
|
|
175,986
|
|
|
|
|
GAAP Income (loss)
from operations
|
$
(16,348)
|
|
$
(40,955)
|
Depreciation
|
10,131
|
|
10,603
|
Stock-based
compensation
|
12,061
|
|
16,914
|
Amortization of
intangible assets
|
39,077
|
|
43,725
|
Litigation
costs
|
9,615
|
|
769
|
Acquisition-, disposal-
and integration-related
|
-
|
|
2,982
|
Restructuring and
related
|
8,779
|
|
13,924
|
Non-GAAP Adjusted
EBITDA
|
$
63,315
|
|
$
47,962
|
|
|
|
|
* 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
|
|
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
|
|
|
GAAP Income (loss)
from operations
|
$
322
|
|
$
2,105
|
|
$
(39,690)
|
Depreciation
|
13,633
|
|
13,816
|
|
14,210
|
Stock-based
compensation
|
16,953
|
|
17,858
|
|
22,126
|
Amortization of
intangible assets
|
52,243
|
|
53,836
|
|
58,694
|
Litigation
costs
|
10,153
|
|
3,735
|
|
769
|
Acquisition-, disposal-
and integration-related
|
1,494
|
|
2,336
|
|
4,896
|
Restructuring and
related
|
11,064
|
|
9,950
|
|
15,780
|
Non-GAAP Adjusted
EBITDA
|
$
105,862
|
|
$
103,636
|
|
$
76,785
|
RIBBON COMMUNICATIONS
INC.
|
Reconciliation of
Non-GAAP and GAAP Financial Measures - Outlook
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ending
|
|
Year
ending
|
|
|
|
December 31,
2024
|
|
December 31,
2024
|
|
|
|
Midpoint (1)
|
|
|
Range
|
|
Midpoint (1)
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
|
Revenue ($
millions)
|
$
245
|
|
|
+/-
$10M
|
|
$
828
|
|
+/- $10M
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin:
|
|
|
|
|
|
|
|
|
|
GAAP
outlook
|
53.30 %
|
|
|
|
|
52.00 %
|
|
|
|
Stock-based
compensation
|
0.20 %
|
|
|
|
|
0.20 %
|
|
|
|
Amortization of
acquired technology
|
2.25 %
|
|
|
|
|
3.00 %
|
|
|
|
|
Non-GAAP
outlook
|
55.75 %
|
|
|
+/-
0.25%
|
|
55.20 %
|
|
+/- 0.1%
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA ($
millions):
|
|
|
|
|
|
|
|
|
|
GAAP income (loss)
from operations
|
$
26.9
|
|
|
|
|
$
10.4
|
|
|
|
Depreciation
|
3.5
|
|
|
|
|
13.6
|
|
|
|
Stock-based
compensation
|
4.1
|
|
|
|
|
16.2
|
|
|
|
Amortization of
intangible assets
|
11.8
|
|
|
|
|
50.8
|
|
|
|
Litigation
costs
|
1.4
|
|
|
|
|
11.0
|
|
|
|
Restructuring and
related
|
1.3
|
|
|
|
|
10.0
|
|
|
|
|
Non-GAAP
outlook
|
$
49.0
|
|
|
+/-
$3M
|
|
$
112.0
|
|
+/- $3M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Q4 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-third-quarter-2024-financial-results-302284961.html
SOURCE Ribbon Communications Inc.