Broadband revenue up 23% and Video SaaS revenue up 72% year over year
SAN JOSE, Calif., May 8, 2023 /PRNewswire/ -- Harmonic Inc. (NASDAQ: HLIT) today announced its unaudited results for the first quarter of 2023.
"Harmonic delivered strong results for the first quarter of 2023 highlighted by record first quarter revenue and solid operating profit," said Patrick Harshman, president and chief executive officer of Harmonic. "Broadband segment revenue rose 23% during the quarter while Video SaaS revenue growth was 72%, driven by strong demand for our products and services."
Q1 Financial and Business Highlights
Financial
- Revenue: $157.6 million, up 7% year over year
- Broadband segment revenue: $100.4 million, up 23% year over year
- Video segment revenue: $57.3 million, down 13% year over year
- Gross margin: GAAP 53.3% and non-GAAP 53.9%, compared to GAAP 46.9% and non-GAAP 47.3% in the year ago period
- Broadband segment gross margin: 50.1% compared to 38.0% in the year ago period
- Video segment gross margin: 60.4% compared to 58.8% in the year ago period
- Operating income: GAAP income $11.2 million and non-GAAP income $18.7 million, compared to GAAP income $2.5 million and non-GAAP income $11.3 million in the year ago period
- Net income: GAAP net income $5.1 million and non-GAAP net income of $14.3 million, compared to GAAP net loss $1.5 million and non-GAAP net income $8.9 million in the year ago period
- Adjusted EBITDA: $21.4 million income compared to $14.5 million income in the year ago period
- EPS: GAAP net income per share of $0.04 and non-GAAP net income per share of $0.12, compared to GAAP net loss per share of $0.01 and non-GAAP net income per share of $0.08 in the year ago period
- Cash: $90.9 million, down $9.9 million year over year
Business
- CableOS® solution commercially deployed with 94 customers, serving 18.4 million cable modems
- Live sports streaming SaaS expansions and new wins drove 72.2% Video SaaS revenue growth year over year
- Record new SaaS commitments, including first major broadcast cloud migration
Select Financial Information
GAAP | Non-GAAP | |||||||||||
Key Financial Results | Q1 2023 | Q4 2022 | Q1 2022 | Q1 2023 | Q4 2022 | Q1 2022 | ||||||
(Unaudited, in millions, except per share data) | ||||||||||||
Net revenue | $ 157.6 | $ 164.3 | $ 147.4 | $ 157.6 | $ 164.3 | $ 147.4 | ||||||
Net income | $ 5.1 | $ 6.1 | $ (1.5) | $ 14.3 | $ 19.9 | $ 8.9 | ||||||
EPS | $ 0.04 | $ 0.05 | $ (0.01) | $ 0.12 | $ 0.17 | $ 0.08 | ||||||
Other Financial Information | Q1 2023 | Q4 2022 | Q1 2022 | |||||||||
(Unaudited, in millions) | ||||||||||||
Adjusted EBITDA for the quarter | $ 21.4 | $ 26.6 | $ 14.5 | |||||||||
Bookings for the quarter | $ 325.5 | $ 130.2 | $ 205.5 | |||||||||
Backlog and deferred revenue as of quarter end | $ 623.5 | $ 457.1 | $ 497.3 | |||||||||
Cash and cash equivalents as of quarter end | $ 90.9 | $ 89.6 | $ 100.7 | |||||||||
Explanations regarding our use of non-GAAP financial measures and related definitions, and reconciliations of our GAAP and non-GAAP measures, are provided in the sections below entitled "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations".
Financial Guidance
Q2 2023 GAAP Financial Guidance (1) | |||||||||||||||
Low | High | ||||||||||||||
(Unaudited, in millions, except percentages and per share data) | Video | Broadband | Adjustments (2) | Total GAAP | Video | Broadband | Adjustments (2) | Total GAAP | |||||||
Net revenue | $ 60 | $ 101 | $ - | $ 161 | $ 65 | $ 106 | $ - | $ 171 | |||||||
Gross margin % | 60.0 % | 47.0 % | (0.1) % | 51.7 % | 61.0 % | 48.0 % | (0.1) % | 52.8 % | |||||||
Gross profit | $ 36 | $ 47 | $ - | $ 83 | $ 40 | $ 51 | $ - | $ 91 | |||||||
Operating expenses | $ 35 | $ 31 | $ 7 | $ 73 | $ 36 | $ 32 | $ 7 | $ 75 | |||||||
Operating income | $ 1 | $ 16 | $ (7) | $ 10 | $ 4 | $ 19 | $ (7) | $ 16 | |||||||
Tax rate (3) | 53 % | 53 % | |||||||||||||
EPS (3) | $ 0.04 | $ 0.06 | |||||||||||||
Shares (3) | 117.8 | 117.8 | |||||||||||||
Cash (3) | $ 90 | $ 100 | |||||||||||||
(1) | Components may not sum to total due to rounding. |
(2) | Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" below. |
(3) | The guidance is provided at the total company level and not by segment. |
2023 GAAP Financial Guidance (1) | |||||||||||||||
Low | High | ||||||||||||||
(Unaudited, in millions, except percentages and per share data) | Video | Broadband | Adjustments (2) | Total GAAP | Video | Broadband | Adjustments (2) | Total GAAP | |||||||
Net revenue | $ 255 | $ 450 | $ - | $ 705 | $ 270 | $ 470 | $ - | $ 740 | |||||||
Gross margin % | 59.5 % | 46.0 % | (0.3) % | 50.6 % | 60.5 % | 47.0 % | (0.3) % | 51.6 % | |||||||
Gross profit | $ 152 | $ 207 | $ (2) | $ 357 | $ 163 | $ 221 | $ (2) | $ 382 | |||||||
Operating expenses | $ 139 | $ 123 | $ 27 | $ 289 | $ 143 | $ 128 | $ 27 | $ 298 | |||||||
Operating income | $ 13 | $ 84 | $ (29) | $ 68 | $ 20 | $ 93 | $ (29) | $ 84 | |||||||
Tax rate (3) | 53 % | 53 % | |||||||||||||
EPS (3) | $ 0.26 | $ 0.33 | |||||||||||||
Shares (3) | 118.1 | 118.1 | |||||||||||||
Cash (3) | $ 125 | $ 135 | |||||||||||||
(1) | Components may not sum to total due to rounding. |
(2) | Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" below. |
(3) | The guidance is provided at the total company level and not by segment. |
Q2 2023 Non-GAAP Financial Guidance (1) | |||||||||||
Low | High | ||||||||||
(Unaudited, in millions, except percentages and per share data) | Video | Broadband | Total | Video | Broadband | Total | |||||
Net revenue | $ 60 | $ 101 | $ 161 | $ 65 | $ 106 | $ 171 | |||||
Gross margin % | 60.0 % | 47.0 % | 51.8 % | 61.0 % | 48.0 % | 52.9 % | |||||
Gross profit | $ 36 | $ 47 | $ 83 | $ 40 | $ 51 | $ 91 | |||||
Operating expenses | $ 35 | $ 31 | $ 66 | $ 36 | $ 32 | $ 68 | |||||
Adjusted EBITDA | $ 2 | $ 18 | $ 20 | $ 5 | $ 20 | $ 25 | |||||
Tax rate (2) | 20 % | 20 % | |||||||||
EPS (2) | $ 0.11 | $ 0.15 | |||||||||
Shares (2) | 117.8 | 117.8 | |||||||||
Cash (2) | $ 90 | $ 100 | |||||||||
(1) | Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" below. Components may not sum to total due to rounding. |
(2) | The guidance is provided at the total company level and not by segment. |
2023 Non-GAAP Financial Guidance (1) | |||||||||||
Low | High | ||||||||||
(Unaudited, in millions, except percentages and per share data) | Video | Broadband | Total | Video | Broadband | Total | |||||
Net revenue | $ 255 | $ 450 | $ 705 | $ 270 | $ 470 | $ 740 | |||||
Gross margin % | 59.5 % | 46.0 % | 50.9 % | 60.5 % | 47.0 % | 51.9 % | |||||
Gross profit | $ 152 | $ 207 | $ 359 | $ 163 | $ 221 | $ 384 | |||||
Operating expenses | $ 139 | $ 123 | $ 262 | $ 143 | $ 128 | $ 271 | |||||
Adjusted EBITDA | $ 18 | $ 90 | $ 108 | $ 26 | $ 99 | $ 125 | |||||
Tax rate (2) | 20 % | 20 % | |||||||||
EPS (2) | $ 0.63 | $ 0.74 | |||||||||
Shares (2) | 118.1 | 118.1 | |||||||||
Cash (2) | $ 125 | $ 135 | |||||||||
(1) | Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" below. Components may not sum to total due to rounding. |
(2) | The guidance is provided at the total company level and not by segment. |
Conference Call Information
Harmonic will host a conference call to discuss its financial results at 2:00 p.m. PT (5:00 p.m. ET) on Monday, May 8, 2023. The live webcast will be available on the Harmonic Investor Relations website at http://investor.harmonicinc.com. To participate via telephone, please register in advance using this link, https://register.vevent.com/register/BI27af922f502842a78acef34a5ae0c048. A replay will be available after 5:00 p.m. PT on the same web site.
About Harmonic Inc.
Harmonic (NASDAQ: HLIT), the worldwide leader in virtualized broadband and video delivery solutions, enables media companies and service providers to deliver ultra-high-quality video streaming and broadcast services to consumers globally. The company revolutionized broadband networking via the industry's first virtualized broadband solution, enabling cable operators to more flexibly deploy gigabit internet service to consumers' homes and mobile devices. Whether simplifying OTT video delivery via innovative cloud and software platforms, or powering the delivery of gigabit internet cable services, Harmonic is changing the way media companies and service providers monetize live and on-demand content on every screen. More information is available at www.harmonicinc.com.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements related to our expectations regarding: net revenue, gross margins, operating expenses, operating income (loss), Adjusted EBITDA, tax expense and tax rate, EPS and cash. Our expectations regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include, in no particular order, the following: the market and technology trends underlying our Video and Broadband businesses will not continue to develop in their current direction or pace; the possibility that our products will not generate sales that are commensurate with our expectations or that our cost of revenue or operating expenses may exceed our expectations; the impact of general economic conditions on our sales and operations; the mix of products and services sold in various geographies and the effect it has on gross margins; delays or decreases in capital spending in the cable, satellite, telco, broadcast and media industries; customer concentration and consolidation; our ability to develop new and enhanced products in a timely manner and market acceptance of our new or existing products; losses of one or more key customers; risks associated with our international operations; exchange rate fluctuations of the currencies in which we conduct business; risks associated with our CableOS and VOS product solutions; dependence on various video and broadband industry trends; inventory management; the lack of timely availability or the impact of increases in the prices of parts or raw materials necessary to produce our products; the effect of competition, on both revenue and gross margins; difficulties associated with rapid technological changes in our markets; risks associated with unpredictable sales cycles; our dependence on contract manufacturers and sole or limited source suppliers; and the effect on our business of natural disasters. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in Harmonic's filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K for the year ended December 31, 2022, our most recent Quarterly Report on Form 10-Q and our Current Reports on Form 8-K. The forward-looking statements in this press release are based on information available to the Company as of the date hereof, and Harmonic disclaims any obligation to update any forward-looking statements.
Use of Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that certain non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business, establish operating budgets, set internal measurement targets and make operating decisions.
These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Harmonic's results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate Harmonic's results of operations in conjunction with the corresponding GAAP measures.
The Company believes that the presentation of non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and its historical and projected results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the Company's reported results prepared in accordance with GAAP.
The non-GAAP measures presented here are: Gross profit, operating expenses, income (loss) from operations, non-operating expenses and net income (loss) (including those amounts as a percentage of revenue), Adjusted EBITDA and net income (loss) per diluted share. The presentation of non-GAAP information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP, and is not necessarily comparable to non-GAAP results published by other companies. A reconciliation of the historical non-GAAP financial measures discussed in this press release to the most directly comparable historical GAAP financial measures is included with the financial statements provided with this press release. The non-GAAP adjustments described below have historically been excluded from our GAAP financial measures.
Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:
Stock-based compensation - Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. We believe that management is limited in its ability to project the impact stock-based compensation would have on our operating results. In addition, for comparability purposes, we believe it is useful to provide a non-GAAP financial measure that excludes stock-based compensation in order to better understand the long-term performance of our core business and to facilitate the comparison of our results to the results of our peer companies.
Restructuring and related charges - Harmonic from time to time incurs restructuring charges which primarily consist of employee severance, one-time termination benefits related to the reduction of its workforce, lease exit costs, and other costs. These charges are associated with material business shifts. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.
Non-cash interest expense and other expenses related to convertible notes and other debt - We record the amortization of issuance costs as non-cash interest expense. We believe that excluding these costs provides meaningful supplemental information regarding operational performance and liquidity, along with enhancing investors' ability to view the Company's results from management's perspective. In addition, we believe excluding these costs from the non-GAAP measures facilitates comparisons to our historical operating results and comparisons to peer company operating results.
Gain and losses on equity investments - We exclude the gain and losses from the sale of our equity investments in calculating our non-GAAP financial measures. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.
Discrete tax items and tax effect of non-GAAP adjustments - The income tax effect of non-GAAP adjustments relates to the tax effect of the adjustments that we incorporate into non-GAAP financial measures in order to provide a more meaningful measure of non-GAAP net income.
Depreciation - Depreciation expense, along with interest, tax and stock-based compensation expense, and restructuring charges, is excluded from Adjusted EBITDA because we do not believe depreciation and the other items relate to the ordinary course of our business or are reflective of our underlying business performance.
Harmonic Inc. | |||
Preliminary Condensed Consolidated Balance Sheets | |||
(Unaudited, in thousands, except per share data) | |||
March 31, 2023 | December 31, 2022 | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 90,877 | $ 89,586 | |
Accounts receivable, net | 88,135 | 108,427 | |
Inventories | 131,642 | 120,949 | |
Prepaid expenses and other current assets | 27,451 | 26,337 | |
Total current assets | 338,105 | 345,299 | |
Property and equipment, net | 38,936 | 39,814 | |
Operating lease right-of-use assets | 24,347 | 25,469 | |
Goodwill | 238,433 | 237,739 | |
Other non-current assets | 63,994 | 61,697 | |
Total assets | $ 703,815 | $ 710,018 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current liabilities: | |||
Convertible debt, current | $ 114,204 | $ 113,981 | |
Other debts, current | 4,684 | 4,756 | |
Accounts payable | 55,404 | 67,455 | |
Deferred revenue | 65,606 | 62,383 | |
Operating lease liabilities, current | 6,731 | 6,773 | |
Other current liabilities | 59,269 | 66,724 | |
Total current liabilities | 305,898 | 322,072 | |
Other debts, non-current | 11,350 | 11,161 | |
Operating lease liabilities, non-current | 22,872 | 24,110 | |
Other non-current liabilities | 27,909 | 28,169 | |
Total liabilities | 368,029 | 385,512 | |
Stockholders' equity: | |||
Preferred stock, $0.001 par value, 5,000 shares authorized; no shares issued or outstanding | - | - | |
Common stock, $0.001 par value, 150,000 shares authorized; 111,332 and 109,871 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively | 111 | 110 | |
Additional paid-in capital | 2,384,806 | 2,380,651 | |
Accumulated deficit | (2,041,476) | (2,046,569) | |
Accumulated other comprehensive loss | (7,655) | (9,686) | |
Total stockholders' equity | 335,786 | 324,506 | |
Total liabilities and stockholders' equity | $ 703,815 | $ 710,018 | |
Harmonic Inc. | |||
Preliminary Condensed Consolidated Statements of Operations | |||
(Unaudited, in thousands, except per share data) | |||
Three Months Ended | |||
March 31, 2023 | April 1, 2022 | ||
Revenue: | |||
Appliance and integration | $ 114,794 | $ 112,984 | |
SaaS and service | 42,855 | 34,455 | |
Total net revenue | 157,649 | 147,439 | |
Cost of revenue: | |||
Appliance and integration | 59,748 | 66,382 | |
SaaS and service | 13,847 | 11,875 | |
Total cost of revenue | 73,595 | 78,257 | |
Total gross profit | 84,054 | 69,182 | |
Operating expenses: | |||
Research and development | 33,509 | 28,833 | |
Selling, general and administrative | 39,282 | 36,643 | |
Restructuring and related charges | 83 | 1,170 | |
Total operating expenses | 72,874 | 66,646 | |
Income from operations | 11,180 | 2,536 | |
Interest expense, net | (706) | (1,433) | |
Other income (expense), net | (293) | 62 | |
Income before income taxes | 10,181 | 1,165 | |
Provision for income taxes | 5,088 | 2,694 | |
Net income (loss) | $ 5,093 | $ (1,529) | |
Net income (loss) per share: | |||
Basic | $ 0.05 | $ (0.01) | |
Diluted | $ 0.04 | $ (0.01) | |
Weighted average shares outstanding: | |||
Basic | 110,794 | 103,994 | |
Diluted | 117,758 | 103,994 | |
Harmonic Inc. | |||
Preliminary Condensed Consolidated Statements of Cash Flows | |||
(Unaudited, in thousands) | |||
Three Months Ended | |||
March 31, 2023 | April 1, 2022 | ||
Cash flows from operating activities: | |||
Net income (loss) | $ 5,093 | $ (1,529) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||
Depreciation | 3,030 | 3,111 | |
Stock-based compensation | 7,424 | 7,586 | |
Amortization of convertible debt discount | 223 | 297 | |
Amortization of warrant | 435 | 429 | |
Foreign currency remeasurement | 1,290 | (563) | |
Deferred income taxes, net | 547 | 627 | |
Provision for expected credit losses and returns | 253 | 1,348 | |
Provision for excess and obsolete inventories | 2,027 | 2,738 | |
Other adjustments | 45 | 77 | |
Changes in operating assets and liabilities: | |||
Accounts receivable | 20,277 | (28,479) | |
Inventories | (10,547) | (11,841) | |
Other assets | (2,566) | (3,949) | |
Accounts payable | (12,507) | (12,260) | |
Deferred revenues | 1,721 | 18,408 | |
Other liabilities | (10,475) | (3,482) | |
Net cash provided by (used in) operating activities | 6,270 | (27,482) | |
Cash flows from investing activities: | |||
Purchases of property and equipment | (2,331) | (2,438) | |
Net cash used in investing activities | (2,331) | (2,438) | |
Cash flows from financing activities: | |||
Repurchase of common stock | - | (2,141) | |
Repayment of other debts | (152) | (99) | |
Proceeds from common stock issued to employees | 3,085 | 2,966 | |
Taxes paid related to net share settlement of equity awards | (6,353) | (2,693) | |
Net cash used in financing activities | (3,420) | (1,967) | |
Effect of exchange rate changes on cash and cash equivalents | 772 | (805) | |
Net increase (decrease) in cash and cash equivalents | 1,291 | (32,692) | |
Cash and cash equivalents at beginning of period | 89,586 | 133,431 | |
Cash and cash equivalents at end of period | $ 90,877 | $ 100,739 | |
Harmonic Inc. | ||||||||
Preliminary GAAP Revenue Information | ||||||||
(Unaudited, in thousands, except percentages) | ||||||||
Three Months Ended | ||||||||
March 31, 2023 | December 31, 2022 | April 1, 2022 | ||||||
Geography | ||||||||
Americas | $ 115,666 | 73 % | $ 125,638 | 76 % | $ 103,157 | 70 % | ||
EMEA | 32,941 | 21 % | 29,250 | 18 % | 35,702 | 24 % | ||
APAC | 9,042 | 6 % | 9,446 | 6 % | 8,580 | 6 % | ||
Total | $ 157,649 | 100 % | $ 164,334 | 100 % | $ 147,439 | 100 % | ||
Market | ||||||||
Service Provider | $ 117,989 | 75 % | $ 110,092 | 67 % | $ 92,521 | 63 % | ||
Broadcast and Media | 39,660 | 25 % | 54,242 | 33 % | 54,918 | 37 % | ||
Total | $ 157,649 | 100 % | $ 164,334 | 100 % | $ 147,439 | 100 % | ||
Harmonic Inc. | |||||||||
Preliminary Segment Information | |||||||||
(Unaudited, in thousands, except percentages) | |||||||||
Three Months Ended March 31, 2023 | |||||||||
Video | Broadband | Total Segment (non-GAAP) | Adjustments (1) | Consolidated | |||||
Net revenue | $ 57,298 | $ 100,351 | $ 157,649 | $ - | $ 157,649 | ||||
Gross profit | 34,614 | 50,290 | 84,904 | (850) | 84,054 | ||||
Gross margin % | 60.4 % | 50.1 % | 53.9 % | 53.3 % | |||||
Adjusted EBITDA(2) | (162) | 21,586 | 21,424 | (16,331) | 5,093 | ||||
Adjusted EBITDA margin % | (0.3) % | 21.5 % | 13.6 % | 3.2 % | |||||
Three Months Ended December 31, 2022 | |||||||||
Video | Broadband | Total Segment (non-GAAP) | Adjustments (1) | Consolidated | |||||
Net revenue | $ 68,308 | $ 96,026 | $ 164,334 | $ - | $ 164,334 | ||||
Gross profit | 40,939 | 45,741 | 86,680 | (983) | 85,697 | ||||
Gross margin % | 59.9 % | 47.6 % | 52.7 % | 52.1 % | |||||
Adjusted EBITDA(2) | 6,350 | 20,205 | 26,555 | (20,424) | 6,131 | ||||
Adjusted EBITDA margin % | 9.3 % | 21.0 % | 16.2 % | 3.7 % | |||||
Three Months Ended April 1, 2022 | |||||||||
Video | Broadband | Total Segment (non-GAAP) | Adjustments (1) | Consolidated | |||||
Net revenue | $ 65,842 | $ 81,597 | $ 147,439 | $ - | $ 147,439 | ||||
Gross profit | 38,684 | 31,011 | 69,695 | (513) | 69,182 | ||||
Gross margin % | 58.8 % | 38.0 % | 47.3 % | 46.9 % | |||||
Adjusted EBITDA(2) | 4,801 | 9,650 | 14,451 | (15,980) | (1,529) | ||||
Adjusted EBITDA margin % | 7.3 % | 11.8 % | 9.8 % | (1.0) % | |||||
(1) | Refer to "Use of Non-GAAP Financial Measures" above and "GAAP to Non-GAAP Reconciliations" below. |
(2) | Adjusted EBITDA is a Non-GAAP financial measure. Refer to "Preliminary Adjusted EBITDA Reconciliation" below for a reconciliation to the most comparable GAAP measure. |
Harmonic Inc. | |||||||||||
GAAP to Non-GAAP Reconciliations (Unaudited) | |||||||||||
(in thousands, except percentages and per share data) | |||||||||||
Three Months Ended March 31, 2023 | |||||||||||
Revenue | Gross Profit | Total | Income from | Total Non- | Net Income | ||||||
GAAP | $ 157,649 | $ 84,054 | $ 72,874 | $ 11,180 | $ (999) | $ 5,093 | |||||
Stock-based compensation | - | 850 | (6,574) | 7,424 | - | 7,424 | |||||
Restructuring and related charges | - | - | (83) | 83 | - | 83 | |||||
Non-cash interest and other expenses related to convertible notes | - | - | - | - | 223 | 223 | |||||
Discrete tax items and tax effect of non-GAAP adjustments | - | - | - | - | - | 1,506 | |||||
Total adjustments | - | 850 | (6,657) | 7,507 | 223 | 9,236 | |||||
Non-GAAP | $ 157,649 | $ 84,904 | $ 66,217 | $ 18,687 | $ (776) | $ 14,329 | |||||
As a % of revenue (GAAP) | 53.3 % | 46.2 % | 7.1 % | (0.6) % | 3.2 % | ||||||
As a % of revenue (Non-GAAP) | 53.9 % | 42.0 % | 11.9 % | (0.5) % | 9.1 % | ||||||
Diluted net income per share: | |||||||||||
GAAP | $ 0.04 | ||||||||||
Non-GAAP | $ 0.12 | ||||||||||
Shares used in per share calculation: | |||||||||||
GAAP and Non-GAAP | 117,758 | ||||||||||
Three Months Ended December 31, 2022 | |||||||||||
Revenue |
Gross Profit | Total | Income from | Total Non- | Net Income | ||||||
GAAP | $ 164,334 | $ 85,697 | $ 69,220 | $ 16,477 | $ (1,141) | $ 6,131 | |||||
Stock-based compensation | - | 541 | (5,050) | 5,591 | - | 5,591 | |||||
Restructuring and related charges | - | 442 | (1,205) | 1,647 | 17 | 1,664 | |||||
Non-cash interest and other expenses related to convertible notes | - | - | - | - | 274 | 274 | |||||
Discrete tax items and tax effect of non-GAAP adjustments | - | - | - | - | - | 6,233 | |||||
Total adjustments | - | 983 | (6,255) | 7,238 | 291 | 13,762 | |||||
Non-GAAP | $ 164,334 | $ 86,680 | $ 62,965 | $ 23,715 | $ (850) | $ 19,893 | |||||
As a % of revenue (GAAP) | 52.1 % | 42.1 % | 10.0 % | (0.7) % | 3.7 % | ||||||
As a % of revenue (Non-GAAP) | 52.7 % | 38.3 % | 14.4 % | (0.5) % | 12.1 % | ||||||
Diluted net income per share: | |||||||||||
GAAP | $ 0.05 | ||||||||||
Non-GAAP | $ 0.17 | ||||||||||
Shares used in per share calculation: | |||||||||||
GAAP and Non-GAAP | 117,301 | ||||||||||
Three Months Ended April 1, 2022 | |||||||||||
Revenue | Gross Profit | Total | Income from | Total Non- | Net Income (Loss) | ||||||
GAAP | $ 147,439 | $ 69,182 | $ 66,646 | $ 2,536 | $ (1,371) | $ (1,529) | |||||
Stock-based compensation | - | 527 | (7,059) | 7,586 | - | 7,586 | |||||
Restructuring and related charges | - | (14) | (1,170) | 1,156 | - | 1,156 | |||||
Non-cash interest and other expenses related to convertible notes | - | - | - | - | 297 | 297 | |||||
Discrete tax items and tax effect of non-GAAP adjustments | - | - | - | - | - | 1,367 | |||||
Total adjustments | - | 513 | (8,229) | 8,742 | 297 | 10,406 | |||||
Non-GAAP | $ 147,439 | $ 69,695 | $ 58,417 | $ 11,278 | $ (1,074) | $ 8,877 | |||||
As a % of revenue (GAAP) | 46.9 % | 45.2 % | 1.7 % | (0.9) % | (1.0) % | ||||||
As a % of revenue (Non-GAAP) | 47.3 % | 39.6 % | 7.6 % | (0.7) % | 6.0 % | ||||||
Diluted net income (loss) per share: | |||||||||||
GAAP | $ (0.01) | ||||||||||
Non-GAAP | $ 0.08 | ||||||||||
Shares used in per share calculation: | |||||||||||
GAAP | 103,994 | ||||||||||
Non-GAAP | 110,563 | ||||||||||
Harmonic Inc. | |||||
Preliminary Adjusted EBITDA Reconciliation (Unaudited) | |||||
(In thousands) | |||||
Three Months Ended | |||||
March 31, 2023 | December 31, 2022 | April 1, 2022 | |||
Net income (loss) - GAAP | $ 5,093 | $ 6,131 | $ (1,529) | ||
Provision for income taxes | 5,088 | 9,205 | 2,694 | ||
Interest expense, net | 706 | 929 | 1,433 | ||
Depreciation | 3,030 | 3,035 | 3,111 | ||
EBITDA | 13,917 | 19,300 | 5,709 | ||
Adjustments | |||||
Stock-based compensation | 7,424 | 5,591 | 7,586 | ||
Restructuring and related charges | 83 | 1,664 | 1,156 | ||
Adjusted EBITDA | $ 21,424 | $ 26,555 | $ 14,451 | ||
Harmonic Inc. | |||||||||||||||
GAAP to Non-GAAP Reconciliations on Financial Guidance (Unaudited) | |||||||||||||||
(In millions, except percentages and per share data) | |||||||||||||||
Q2 2023 Financial Guidance (1) | |||||||||||||||
Revenue | Gross Profit | Total Operating | Net Income | ||||||||||||
GAAP | $ 161 | to | $ 171 | $ 83 | to | $ 91 | $ 73 | to | $ 75 | $ 4 | to | $ 7 | |||
Stock-based compensation expense | - | - | (7) | 7 | |||||||||||
Tax effect of non-GAAP adjustments | - | - | - | 2 | to | 3 | |||||||||
Total adjustments | - | - | (7) | 9 | to | 10 | |||||||||
Non-GAAP | $ 161 | to | $ 171 | $ 83 | to | $ 91 | $ 66 | to | $ 68 | $ 13 | to | $ 17 | |||
As a % of revenue (GAAP) | 51.7 % | to | 52.8 % | 45.3 % | to | 43.9 % | 2.7 % | to | 3.9 % | ||||||
As a % of revenue (Non-GAAP) | 51.8 % | to | 52.9 % | 41.0 % | to | 39.8 % | 8.3 % | to | 10.2 % | ||||||
Diluted net income per share: | |||||||||||||||
GAAP | $ 0.04 | to | $ 0.06 | ||||||||||||
Non-GAAP | $ 0.11 | to | $ 0.15 | ||||||||||||
Shares used in per share calculation: | |||||||||||||||
GAAP and Non-GAAP | 117.8 | ||||||||||||||
(1) Components may not sum to total due to rounding. |
2023 Financial Guidance (1) | |||||||||||||||
Revenue | Gross Profit | Total Operating | Net Income | ||||||||||||
GAAP | $ 705 | to | $ 740 | $ 357 | to | $ 382 | $ 289 | to | $ 298 | $ 31 | to | $ 39 | |||
Stock-based compensation expense | - | 2 | (26) | 28 | |||||||||||
Restructuring and related charges | - | - | (1) | 1 | |||||||||||
Non-cash interest and other expenses related to convertible notes | - | - | - | 1 | |||||||||||
Gain on sale of equity investment | - | - | - | (3) | |||||||||||
Tax effect of non-GAAP adjustments | - | - | - | 17 | to | 22 | |||||||||
Total adjustments | - | 2 | (27) | 44 | to | 49 | |||||||||
Non-GAAP | $ 705 | to | $ 740 | $ 359 | to | $ 384 | $ 262 | to | $ 271 | $ 75 | to | $ 88 | |||
As a % of revenue (GAAP) | 50.6 % | to | 51.6 % | 41.0 % | to | 40.3 % | 4.4 % | to | 5.3 % | ||||||
As a % of revenue (Non-GAAP) | 50.9 % | to | 51.9 % | 37.2 % | to | 36.6 % | 10.6 % | to | 11.9 % | ||||||
Diluted net income per share: | |||||||||||||||
GAAP | $ 0.26 | to | $ 0.33 | ||||||||||||
Non-GAAP | $ 0.63 | to | $ 0.74 | ||||||||||||
Shares used in per share calculation: | |||||||||||||||
GAAP and Non-GAAP | 118.1 | ||||||||||||||
(1) Components may not sum to total due to rounding. |
Harmonic Inc. | |||||||
Adjusted EBITDA Reconciliation on Financial Guidance (Unaudited)(1) | |||||||
(In millions) | |||||||
Q2 2023 Financial | 2023 Financial | ||||||
Net income - GAAP | $ 4 | to | $ 7 | $ 31 | to | $ 39 | |
Provision for income taxes | 5 | 7 | 36 | 45 | |||
Interest expense, net | 1 | 1 | 3 | 3 | |||
Depreciation | 3 | 3 | 12 | 12 | |||
EBITDA | $ 13 | to | $ 18 | $ 82 | to | $ 99 | |
Adjustments | |||||||
Stock-based compensation | 7 | 7 | 28 | 28 | |||
Restructuring and related charges | - | - | 1 | 1 | |||
Gain on sale of equity investment | - | - | (3) | (3) | |||
Adjusted EBITDA | $ 20 | to | $ 25 | $ 108 | to | $ 125 | |
(1) Components may not sum to total due to rounding. |
SOURCE Harmonic Inc.
